Flat HA5 2 beds 1 bath

Holwell Place, Pinner HA5

London, England · HA5

Initial Investment

First Year

£138,982First Year

Profit From Rental Income

After 5 Years

£28,080

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£44,383

↗ 10%After 5 Years

Return On Investment

52%

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	£27,756	£28,172	£28,877	£29,599	£30,487	£144,890
Total Expenses	£21,834	£21,922	£22,035	£22,151	£22,282	£110,224
Profit Before Tax	£5,922	£6,251	£6,842	£7,448	£8,204	£34,666
Profit After Tax	£4,797	£5,063	£5,542	£6,033	£6,645	£28,080
Change In Property Value	£4	£4	£8,599	£15,350	£20,426	£44,383
Net Return	£4,801	£5,067	£14,141	£21,382	£27,071	£72,463
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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