Flat HA5 2 beds 1 bath

Cherrycroft Gardens, Pinner HA5

London, England · HA5

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£14,403

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£53,162

↗ 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	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£16,498	£16,578	£16,648	£16,740	£16,834	£83,299
Profit Before Tax	£3,002	£3,215	£3,441	£3,851	£4,272	£17,781
Profit After Tax	£2,431	£2,604	£2,787	£3,120	£3,460	£14,403
Change In Property Value	£4	£7,800	£13,923	£18,528	£12,908	£53,162
Net Return	£2,435	£10,404	£16,711	£21,647	£16,368	£67,565
Return From Rental Income (%)	2%	2%	2%	2%	3%	12%
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