Flat HA5 1 bed 1 bath

Pinner Hill Court, Pinner Hill Road, Pinner HA5

London, England · HA5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£-309

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£14,509	£14,576	£14,655	£14,735	£14,823	£73,299
Profit Before Tax	£-505	£-362	£-85	£198	£559	£-196
Profit After Tax	£-505	£-362	£-85	£191	£453	£-309
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£-503	£-360	£5,515	£10,188	£13,755	£28,595
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	-1%	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