Flat
HA9
1 bed
1 bath
Meadow Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£19,730
↗ 23%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,944 | £17,198 | £17,456 | £17,893 | £18,340 | £87,831 |
| Total Expenses | £12,543 | £12,618 | £12,685 | £12,770 | £12,858 | £63,473 |
| Profit Before Tax | £4,401 | £4,580 | £4,771 | £5,122 | £5,482 | £24,358 |
| Profit After Tax | £3,565 | £3,710 | £3,865 | £4,149 | £4,441 | £19,730 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £3,568 | £9,210 | £13,682 | £17,214 | £13,542 | £57,216 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change