Flat
HA0
2 beds
1 bath
Brewery Close, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£88,232First YearProfit From Rental Income
£17,934
↗ 20%After 5 Years
Change In Property Value
£38,843
↗ 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 | £16,812 | £17,064 | £17,320 | £17,753 | £18,197 | £87,146 |
| Total Expenses | £12,849 | £12,925 | £12,991 | £13,076 | £13,163 | £65,005 |
| Profit Before Tax | £3,963 | £4,139 | £4,329 | £4,677 | £5,034 | £22,141 |
| Profit After Tax | £3,210 | £3,353 | £3,506 | £3,788 | £4,077 | £17,934 |
| Change In Property Value | £3 | £5,699 | £10,173 | £13,537 | £9,431 | £38,843 |
| Net Return | £3,213 | £9,052 | £13,679 | £17,325 | £13,508 | £56,777 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 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