Flat
HA5
2 beds
2 baths
Exchange Walk, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£12,042
↗ 11%After 5 Years
Change In Property Value
£47,710
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £15,011 | £15,087 | £15,155 | £15,242 | £15,330 | £75,825 |
| Profit Before Tax | £2,485 | £2,671 | £2,870 | £3,234 | £3,607 | £14,867 |
| Profit After Tax | £2,013 | £2,164 | £2,325 | £2,619 | £2,922 | £12,042 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £2,016 | £9,164 | £14,820 | £19,247 | £14,505 | £59,752 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change