Flat
HA5
2 beds
1 bath
Elm Park Road, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£4,124
↗ 3%After 5 Years
Change In Property Value
£43,872
↗ 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 | £20,987 | £21,065 | £21,162 | £21,261 | £21,372 | £105,846 |
| Profit Before Tax | £265 | £506 | £948 | £1,402 | £1,971 | £5,092 |
| Profit After Tax | £215 | £410 | £768 | £1,135 | £1,597 | £4,124 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £219 | £414 | £9,268 | £16,308 | £21,787 | £47,997 |
| 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