Flat
HA9
2 beds
2 baths
Wembley Park Gardens, Brook Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£46,341
↗ 26%After 5 Years
Change In Property Value
£72,928
↗ 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 | £32,952 | £33,446 | £33,948 | £34,797 | £35,667 | £170,810 |
| Total Expenses | £22,509 | £22,608 | £22,699 | £22,826 | £22,956 | £113,598 |
| Profit Before Tax | £10,443 | £10,838 | £11,249 | £11,971 | £12,711 | £57,211 |
| Profit After Tax | £8,459 | £8,779 | £9,111 | £9,696 | £10,296 | £46,341 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £8,464 | £19,479 | £28,211 | £35,112 | £28,002 | £119,269 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| 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