Flat
HA9
5 beds
2 baths
Chalfont Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£68,387
↗ 27%After 5 Years
Change In Property Value
£102,236
↗ 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 | £46,200 | £46,893 | £47,596 | £48,786 | £50,006 | £239,482 |
| Total Expenses | £30,751 | £30,871 | £30,982 | £31,143 | £31,307 | £155,054 |
| Profit Before Tax | £15,449 | £16,022 | £16,615 | £17,644 | £18,699 | £84,428 |
| Profit After Tax | £12,513 | £12,978 | £13,458 | £14,291 | £15,146 | £68,387 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £12,521 | £27,978 | £40,233 | £49,922 | £39,968 | £170,622 |
| 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