Flat
HA7
1 bed
1 bath
Pynnacles Close, Compass House Pynnacles Close HA7
London, England · HA7
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£131
↗ 0%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
33%
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 | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £15,179 | £15,247 | £15,327 | £15,410 | £15,499 | £76,663 |
| Profit Before Tax | £-431 | £-278 | £16 | £317 | £699 | £324 |
| Profit After Tax | £-431 | £-278 | £16 | £257 | £566 | £131 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-428 | £-275 | £5,916 | £10,789 | £14,581 | £30,583 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change