Flat HA5 2 beds 2 baths

Lime Tree Court, The Avenue, Hatch End, Pinner HA5

London, England · HA5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£13,546

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£18,756	£19,037	£19,323	£19,806	£20,301	£97,223
Total Expenses	£15,941	£16,019	£16,089	£16,179	£16,271	£80,500
Profit Before Tax	£2,815	£3,018	£3,234	£3,627	£4,030	£16,724
Profit After Tax	£2,280	£2,445	£2,620	£2,938	£3,264	£13,546
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£2,284	£9,945	£16,007	£20,753	£15,675	£64,664
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	54%

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