Flat
HA5
0 beds
1 bath
Pinner, Greater London HA5
London, England · HA5
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-7,675
↘ -33%After 5 Years
Change In Property Value
£7,742
↗ 10%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,756 | £3,812 | £3,908 | £4,005 | £4,125 | £19,607 |
| Total Expenses | £5,351 | £5,403 | £5,455 | £5,509 | £5,564 | £27,282 |
| Profit Before Tax | £-1,595 | £-1,591 | £-1,548 | £-1,504 | £-1,438 | £-7,675 |
| Profit After Tax | £-1,595 | £-1,591 | £-1,548 | £-1,504 | £-1,438 | £-7,675 |
| Change In Property Value | £1 | £1 | £1,500 | £2,678 | £3,563 | £7,742 |
| Net Return | £-1,594 | £-1,590 | £-48 | £1,174 | £2,125 | £67 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change