Flat
HA0
2 beds
1 bath
Wembley HA0
London, England · HA0
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£25,369
↗ 22%After 5 Years
Change In Property Value
£49,755
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,540 | £21,863 | £22,191 | £22,746 | £23,314 | £111,654 |
| Total Expenses | £15,898 | £15,980 | £16,054 | £16,151 | £16,251 | £80,334 |
| Profit Before Tax | £5,642 | £5,883 | £6,137 | £6,595 | £7,064 | £31,320 |
| Profit After Tax | £4,570 | £4,765 | £4,971 | £5,342 | £5,722 | £25,369 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £4,574 | £12,065 | £18,002 | £22,682 | £17,802 | £75,124 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 20% | 15% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change