Flat
HA0
0 beds
0 baths
72 Ash Walk, Wembley, London HA0
London, England · HA0
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£4,054
↗ 10%After 5 Years
Change In Property Value
£18,402
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,968 | £8,088 | £8,209 | £8,414 | £8,624 | £41,303 |
| Total Expenses | £7,140 | £7,202 | £7,256 | £7,318 | £7,382 | £36,298 |
| Profit Before Tax | £828 | £885 | £953 | £1,096 | £1,243 | £5,005 |
| Profit After Tax | £670 | £717 | £772 | £888 | £1,007 | £4,054 |
| Change In Property Value | £1 | £2,700 | £4,820 | £6,413 | £4,468 | £18,402 |
| Net Return | £672 | £3,417 | £5,592 | £7,301 | £5,475 | £22,457 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change