Flat HA5 0 beds 1 bath

Pinner, Greater London HA5

London, England · HA5

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£-4,992

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£10,224

↗ 14%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,756	£3,812	£3,870	£3,966	£4,065	£19,470
Total Expenses	£4,789	£4,844	£4,891	£4,943	£4,995	£24,462
Profit Before Tax	£-1,033	£-1,032	£-1,022	£-976	£-930	£-4,992
Profit After Tax	£-1,033	£-1,032	£-1,022	£-976	£-930	£-4,992
Change In Property Value	£1	£1,500	£2,678	£3,563	£2,482	£10,224
Net Return	£-1,032	£468	£1,656	£2,587	£1,553	£5,231
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	2%	7%	11%	7%	22%

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