Flat HA5 2 beds 1 bath

Burhill Grove, Pinner HA5

London, England · HA5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£1,856

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 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	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£17,636	£17,708	£17,795	£17,885	£17,983	£89,008
Profit Before Tax	£-140	£50	£407	£773	£1,234	£2,324
Profit After Tax	£-140	£41	£330	£626	£999	£1,856
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-136	£44	£7,330	£13,121	£17,627	£37,986
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change