Semi Detached
HA5
3 beds
1 bath
Furham Feild, Pinner, Greater London HA5
London, England · HA5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£18,614
↗ 8%After 5 Years
Change In Property Value
£72,260
↗ 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 | £35,004 | £35,529 | £36,417 | £37,328 | £38,448 | £182,726 |
| Total Expenses | £31,773 | £31,837 | £31,936 | £32,038 | £32,161 | £159,746 |
| Profit Before Tax | £3,231 | £3,692 | £4,481 | £5,289 | £6,286 | £22,980 |
| Profit After Tax | £2,617 | £2,991 | £3,629 | £4,284 | £5,092 | £18,614 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £2,624 | £2,998 | £17,630 | £29,275 | £38,347 | £90,874 |
| 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