Flat
HA0
3 beds
2 baths
Wembley, London HA0
London, England · HA0
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£70,275
↗ 25%After 5 Years
Change In Property Value
£115,867
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,148 | £50,900 | £51,664 | £52,955 | £54,279 | £259,946 |
| Total Expenses | £34,364 | £34,489 | £34,606 | £34,777 | £34,952 | £173,188 |
| Profit Before Tax | £15,784 | £16,411 | £17,058 | £18,178 | £19,327 | £86,759 |
| Profit After Tax | £12,785 | £13,293 | £13,817 | £14,724 | £15,655 | £70,275 |
| Change In Property Value | £9 | £17,000 | £30,345 | £40,381 | £28,132 | £115,867 |
| Net Return | £12,794 | £30,293 | £44,162 | £55,105 | £43,787 | £186,142 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 4% | 11% | 15% | 19% | 15% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change