Flat
HA9
1 bed
1 bath
Chamberlayne Avenue, Preston Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,138
↗ 23%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £15,861 | £16,258 | £16,664 | £79,806 |
| Total Expenses | £11,583 | £11,656 | £11,721 | £11,802 | £11,886 | £58,649 |
| Profit Before Tax | £3,813 | £3,970 | £4,140 | £4,456 | £4,779 | £21,158 |
| Profit After Tax | £3,088 | £3,216 | £3,354 | £3,609 | £3,871 | £17,138 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £3,091 | £8,216 | £12,279 | £15,486 | £12,145 | £51,216 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change