Flat HA5 1 bed 1 bath

Elm Park Road, Pinner HA5

London, England · HA5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£305

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£15,403	£15,471	£15,552	£15,635	£15,726	£77,786
Profit Before Tax	£-403	£-246	£54	£361	£750	£516
Profit After Tax	£-403	£-246	£54	£292	£608	£305
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£-400	£-243	£6,054	£11,003	£14,860	£31,274
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	6%	12%	16%	33%

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