Terraced
HA5
2 beds
1 bath
Pinner Green, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£12,665
↗ 8%After 5 Years
Change In Property Value
£51,614
↗ 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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £22,837 | £22,886 | £22,960 | £23,036 | £23,127 | £114,847 |
| Profit Before Tax | £2,159 | £2,485 | £3,045 | £3,619 | £4,328 | £15,636 |
| Profit After Tax | £1,749 | £2,013 | £2,466 | £2,931 | £3,506 | £12,665 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £1,754 | £2,018 | £12,467 | £20,782 | £27,260 | £64,279 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change