Flat
HA5
1 bed
1 bath
Tanworth Gardens, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£13,658
↗ 17%After 5 Years
Change In Property Value
£26,834
↗ 10%After 5 Years
Return On Investment
51%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £13,992 | £14,063 | £14,149 | £14,237 | £14,333 | £70,774 |
| Profit Before Tax | £2,796 | £2,976 | £3,317 | £3,666 | £4,107 | £16,861 |
| Profit After Tax | £2,265 | £2,411 | £2,687 | £2,969 | £3,326 | £13,658 |
| Change In Property Value | £3 | £3 | £5,199 | £9,280 | £12,350 | £26,834 |
| Net Return | £2,267 | £2,413 | £7,886 | £12,250 | £15,676 | £40,492 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change