Flat
HA0
1 bed
1 bath
Fairbanks Court, Atlip Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£14,689
↗ 19%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,748 | £14,969 | £15,194 | £15,574 | £15,963 | £76,448 |
| Total Expenses | £11,519 | £11,591 | £11,654 | £11,734 | £11,816 | £58,313 |
| Profit Before Tax | £3,229 | £3,379 | £3,540 | £3,840 | £4,147 | £18,135 |
| Profit After Tax | £2,616 | £2,737 | £2,867 | £3,110 | £3,359 | £14,689 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £2,618 | £7,737 | £11,792 | £14,987 | £11,634 | £48,768 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 16% | 20% | 15% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change