Flat
HA5
2 beds
1 bath
Pinner Court, Pinner, Middlesex HA5
London, England · HA5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£2,660
↗ 2%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,513 | £20,001 | £20,601 | £97,909 |
| Total Expenses | £18,754 | £18,828 | £18,918 | £19,011 | £19,114 | £94,625 |
| Profit Before Tax | £2 | £209 | £595 | £990 | £1,487 | £3,284 |
| Profit After Tax | £2 | £170 | £482 | £802 | £1,205 | £2,660 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £6 | £173 | £7,982 | £14,190 | £19,020 | £41,371 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change