Flat
HA5
2 beds
1 bath
Cloister Wood, 540 Uxbridge Road, Pinner, Greater London HA5
London, England · HA5
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£17,927
↗ 12%After 5 Years
Change In Property Value
£61,335
↗ 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 | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £18,727 | £18,811 | £18,886 | £18,986 | £19,088 | £94,498 |
| Profit Before Tax | £3,773 | £4,027 | £4,294 | £4,774 | £5,266 | £22,133 |
| Profit After Tax | £3,056 | £3,262 | £3,478 | £3,867 | £4,265 | £17,927 |
| Change In Property Value | £4 | £8,999 | £16,063 | £21,376 | £14,892 | £61,335 |
| Net Return | £3,061 | £12,261 | £19,541 | £25,242 | £19,157 | £79,262 |
| 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