Flat HA5 0 beds 0 baths

12 High Street, Pinner HA5

London, England · HA5

Initial Investment

First Year

£316,250First Year

Profit From Rental Income

After 5 Years

£46,365

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£127,454

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,752	£47,453	£48,165	£49,369	£50,603	£242,343
Total Expenses	£36,759	£36,879	£36,991	£37,153	£37,319	£185,102
Profit Before Tax	£9,993	£10,574	£11,174	£12,216	£13,284	£57,241
Profit After Tax	£8,094	£8,565	£9,051	£9,895	£10,760	£46,365
Change In Property Value	£9	£18,700	£33,380	£44,419	£30,945	£127,454
Net Return	£8,104	£27,265	£42,431	£54,314	£41,705	£173,819
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	13%	17%	13%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change