Detached
HA5
3 beds
1 bath
Sequoia Park, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£19,346
↗ 8%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,252 | £36,796 | £37,716 | £38,659 | £39,818 | £189,240 |
| Total Expenses | £32,890 | £32,955 | £33,058 | £33,163 | £33,290 | £165,357 |
| Profit Before Tax | £3,362 | £3,840 | £4,657 | £5,495 | £6,528 | £23,884 |
| Profit After Tax | £2,724 | £3,111 | £3,773 | £4,451 | £5,288 | £19,346 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £2,731 | £3,118 | £18,273 | £30,334 | £39,731 | £94,186 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 16% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change