Flat
HA5
1 bed
1 bath
Seymour House, Fernly Close, Eastcote, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-1,484
↘ -2%After 5 Years
Change In Property Value
£25,291
↗ 10%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,252 | £12,436 | £12,747 | £13,065 | £13,457 | £63,957 |
| Total Expenses | £12,946 | £13,010 | £13,084 | £13,160 | £13,242 | £65,441 |
| Profit Before Tax | £-694 | £-574 | £-337 | £-94 | £216 | £-1,484 |
| Profit After Tax | £-694 | £-574 | £-337 | £-94 | £216 | £-1,484 |
| Change In Property Value | £2 | £2 | £4,900 | £8,747 | £11,639 | £25,291 |
| Net Return | £-691 | £-572 | £4,563 | £8,652 | £11,855 | £23,807 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change