Flat
HA0
2 beds
1 bath
Charterhouse Avenue, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,212
↗ 15%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,620 | £10,779 | £10,941 | £11,215 | £11,495 | £55,050 |
| Total Expenses | £8,854 | £8,919 | £8,977 | £9,046 | £9,116 | £44,912 |
| Profit Before Tax | £1,767 | £1,860 | £1,964 | £2,169 | £2,378 | £10,138 |
| Profit After Tax | £1,431 | £1,506 | £1,591 | £1,757 | £1,927 | £8,212 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £1,433 | £5,107 | £8,017 | £10,308 | £7,884 | £32,748 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change