Terraced HA5 3 beds 1 bath

Lyneham Walk, Pinner, Middlesex HA5

London, England · HA5

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£30,147

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,504	£27,917	£28,335	£29,044	£29,770	£142,569
Total Expenses	£20,947	£21,000	£21,053	£21,134	£21,217	£105,351
Profit Before Tax	£6,557	£6,916	£7,283	£7,910	£8,553	£37,219
Profit After Tax	£5,311	£5,602	£5,899	£6,407	£6,928	£30,147
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£5,317	£16,602	£25,534	£32,536	£25,131	£105,120
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

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