Flat
HA0
1 bed
1 bath
Ash Walk, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£13,288
↗ 19%After 5 Years
Change In Property Value
£32,034
↗ 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 | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £10,947 | £11,018 | £11,080 | £11,158 | £11,237 | £55,439 |
| Profit Before Tax | £2,913 | £3,050 | £3,199 | £3,478 | £3,765 | £16,405 |
| Profit After Tax | £2,359 | £2,470 | £2,591 | £2,817 | £3,050 | £13,288 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £2,362 | £7,171 | £10,981 | £13,982 | £10,827 | £45,322 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 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