Flat
HA9
2 beds
2 baths
Forum House, Wembley Park HA9
London, England · HA9
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£45,331
↗ 26%After 5 Years
Change In Property Value
£71,565
↗ 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 | £32,340 | £32,825 | £33,317 | £34,150 | £35,004 | £167,637 |
| Total Expenses | £22,126 | £22,224 | £22,315 | £22,440 | £22,568 | £111,672 |
| Profit Before Tax | £10,214 | £10,601 | £11,003 | £11,711 | £12,436 | £55,965 |
| Profit After Tax | £8,273 | £8,587 | £8,912 | £9,486 | £10,073 | £45,331 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £8,279 | £19,087 | £27,655 | £34,427 | £27,449 | £116,896 |
| 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