Flat
HA5
1 bed
1 bath
Seymour House, Fernly Close, Eastcote, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£6,766
↗ 9%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £11,665 | £11,735 | £11,795 | £11,871 | £11,948 | £59,013 |
| Profit Before Tax | £1,331 | £1,456 | £1,593 | £1,853 | £2,119 | £8,352 |
| Profit After Tax | £1,078 | £1,180 | £1,291 | £1,501 | £1,716 | £6,766 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £1,081 | £6,380 | £10,573 | £13,853 | £10,321 | £42,207 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change