Flat HA5 2 beds 1 bath

Cannon Lane, Pinner HA5

London, England · HA5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-3,868

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£18,581

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£10,042	£10,101	£10,167	£10,234	£10,306	£50,849
Profit Before Tax	£-1,042	£-966	£-803	£-637	£-420	£-3,868
Profit After Tax	£-1,042	£-966	£-803	£-637	£-420	£-3,868
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£-1,040	£-964	£2,797	£5,790	£8,131	£14,713
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	11%	15%	27%

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