Flat
HA5
1 bed
1 bath
Westfield Park, Pinner, Middlesex HA5
London, England · HA5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-2,060
↘ -3%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,496 | £11,668 | £11,960 | £12,259 | £12,627 | £60,011 |
| Total Expenses | £12,275 | £12,338 | £12,410 | £12,484 | £12,563 | £62,071 |
| Profit Before Tax | £-779 | £-670 | £-450 | £-225 | £64 | £-2,060 |
| Profit After Tax | £-779 | £-670 | £-450 | £-225 | £64 | £-2,060 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £-777 | £-667 | £4,150 | £7,986 | £10,990 | £21,683 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 16% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change