Flat
HA0
1 bed
1 bath
District Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£15,614
↗ 20%After 5 Years
Change In Property Value
£35,435
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,336 | £15,566 | £15,800 | £16,195 | £16,599 | £79,495 |
| Total Expenses | £11,897 | £11,970 | £12,035 | £12,116 | £12,199 | £60,218 |
| Profit Before Tax | £3,439 | £3,596 | £3,765 | £4,078 | £4,400 | £19,277 |
| Profit After Tax | £2,785 | £2,912 | £3,049 | £3,303 | £3,564 | £15,614 |
| Change In Property Value | £3 | £5,199 | £9,280 | £12,349 | £8,603 | £35,435 |
| Net Return | £2,788 | £8,111 | £12,330 | £15,653 | £12,168 | £51,049 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change