Flat
HA5
2 beds
1 bath
Dove Park, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£2,926
↗ 2%After 5 Years
Change In Property Value
£39,743
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,248 | £19,537 | £20,025 | £20,526 | £21,142 | £100,477 |
| Total Expenses | £19,200 | £19,275 | £19,366 | £19,460 | £19,565 | £96,865 |
| Profit Before Tax | £48 | £262 | £659 | £1,065 | £1,577 | £3,612 |
| Profit After Tax | £39 | £212 | £534 | £863 | £1,277 | £2,926 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £43 | £216 | £8,234 | £14,608 | £19,568 | £42,669 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change