Flat HA5 0 beds 0 baths

High Street, Pinner HA5

London, England · HA5

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£29,632

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,478	£34,315	£35,173	£168,446
Total Expenses	£26,163	£26,262	£26,353	£26,478	£26,607	£131,863
Profit Before Tax	£6,333	£6,721	£7,126	£7,837	£8,566	£36,583
Profit After Tax	£5,129	£5,444	£5,772	£6,348	£6,939	£29,632
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£5,136	£18,444	£28,977	£37,228	£28,452	£118,236
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	13%	17%	13%	55%

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