Flat
HA5
2 beds
1 bath
Cloister Wood, 540 Uxbridge Road, Pinner, Greater London HA5
London, England · HA5
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£4,132
↗ 3%After 5 Years
Change In Property Value
£43,867
↗ 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 | £21,252 | £21,571 | £22,110 | £22,663 | £23,343 | £110,938 |
| Total Expenses | £20,985 | £21,063 | £21,160 | £21,259 | £21,370 | £105,837 |
| Profit Before Tax | £267 | £508 | £950 | £1,404 | £1,973 | £5,102 |
| Profit After Tax | £216 | £411 | £770 | £1,137 | £1,598 | £4,132 |
| Change In Property Value | £4 | £4 | £8,499 | £15,171 | £20,188 | £43,867 |
| Net Return | £220 | £416 | £9,269 | £16,308 | £21,786 | £47,999 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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