Flat
HA5
1 bed
1 bath
Tanworth Gardens, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£-954
↘ -1%After 5 Years
Change In Property Value
£26,834
↗ 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 | £12,996 | £13,191 | £13,521 | £13,859 | £14,274 | £67,841 |
| Total Expenses | £13,613 | £13,679 | £13,755 | £13,832 | £13,916 | £68,795 |
| Profit Before Tax | £-617 | £-488 | £-234 | £27 | £358 | £-954 |
| Profit After Tax | £-617 | £-488 | £-234 | £27 | £358 | £-954 |
| Change In Property Value | £3 | £3 | £5,199 | £9,280 | £12,350 | £26,834 |
| Net Return | £-615 | £-485 | £4,965 | £9,307 | £12,708 | £25,880 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change