Flat
HA5
2 beds
1 bath
Dove Park, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£14,102
↗ 11%After 5 Years
Change In Property Value
£52,481
↗ 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 | £19,248 | £19,537 | £19,830 | £20,326 | £20,834 | £99,774 |
| Total Expenses | £16,312 | £16,391 | £16,461 | £16,553 | £16,646 | £82,364 |
| Profit Before Tax | £2,936 | £3,146 | £3,368 | £3,773 | £4,187 | £17,410 |
| Profit After Tax | £2,378 | £2,548 | £2,728 | £3,056 | £3,392 | £14,102 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £2,382 | £10,248 | £16,473 | £21,346 | £16,134 | £66,583 |
| 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