Terraced
HA5
3 beds
1 bath
Lyneham Walk, Pinner, Middlesex HA5
London, England · HA5
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£14,175
↗ 8%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
39%
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 | £28,614 | £29,330 | £30,210 | £143,575 |
| Total Expenses | £25,072 | £25,124 | £25,205 | £25,287 | £25,386 | £126,075 |
| Profit Before Tax | £2,432 | £2,792 | £3,410 | £4,042 | £4,824 | £17,500 |
| Profit After Tax | £1,970 | £2,262 | £2,762 | £3,274 | £3,907 | £14,175 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £1,976 | £2,267 | £13,762 | £22,910 | £30,036 | £70,951 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change