Flat
HA5
2 beds
2 baths
Uxbridge Road, Pinner, Middlesex HA5
London, England · HA5
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£2,339
↗ 2%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,252 | £18,526 | £18,989 | £19,464 | £20,048 | £95,278 |
| Total Expenses | £18,307 | £18,380 | £18,469 | £18,561 | £18,662 | £92,378 |
| Profit Before Tax | £-55 | £146 | £520 | £903 | £1,386 | £2,900 |
| Profit After Tax | £-55 | £118 | £421 | £731 | £1,123 | £2,339 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-51 | £122 | £7,721 | £13,762 | £18,463 | £40,017 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change