Flat HA5 2 beds 1 bath

Salisbury Road, Pinner HA5

London, England · HA5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£3,392

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£19,870	£19,946	£20,040	£20,136	£20,243	£100,236
Profit Before Tax	£134	£358	£772	£1,196	£1,729	£4,188
Profit After Tax	£108	£290	£625	£969	£1,401	£3,392
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£112	£294	£8,625	£15,249	£20,404	£44,684
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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