Flat
HA5
2 beds
1 bath
Elm Park Road, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£16,463
↗ 12%After 5 Years
Change In Property Value
£57,933
↗ 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 | £21,252 | £21,571 | £21,894 | £22,442 | £23,003 | £110,162 |
| Total Expenses | £17,800 | £17,881 | £17,955 | £18,051 | £18,150 | £89,837 |
| Profit Before Tax | £3,452 | £3,689 | £3,940 | £4,390 | £4,853 | £20,324 |
| Profit After Tax | £2,796 | £2,988 | £3,191 | £3,556 | £3,931 | £16,463 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £2,801 | £11,488 | £18,364 | £23,747 | £17,997 | £74,396 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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