Flat
HA9
2 beds
2 baths
Olympic Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£49,415
↗ 27%After 5 Years
Change In Property Value
£77,017
↗ 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 | £34,800 | £35,322 | £35,852 | £36,748 | £37,667 | £180,389 |
| Total Expenses | £23,659 | £23,761 | £23,855 | £23,987 | £24,121 | £119,383 |
| Profit Before Tax | £11,141 | £11,561 | £11,997 | £12,762 | £13,546 | £61,006 |
| Profit After Tax | £9,024 | £9,364 | £9,717 | £10,337 | £10,972 | £49,415 |
| Change In Property Value | £6 | £11,300 | £20,171 | £26,841 | £18,700 | £77,017 |
| Net Return | £9,030 | £20,664 | £29,888 | £37,178 | £29,672 | £126,432 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 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