Flat
HA9
1 bed
1 bath
Ramsey Hous, Central Square, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£20,115
↗ 23%After 5 Years
Change In Property Value
£38,032
↗ 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 | £17,184 | £17,442 | £17,703 | £18,146 | £18,600 | £89,075 |
| Total Expenses | £12,695 | £12,771 | £12,838 | £12,924 | £13,012 | £64,241 |
| Profit Before Tax | £4,489 | £4,671 | £4,865 | £5,222 | £5,587 | £24,834 |
| Profit After Tax | £3,636 | £3,783 | £3,941 | £4,230 | £4,526 | £20,115 |
| Change In Property Value | £3 | £5,580 | £9,960 | £13,254 | £9,234 | £38,032 |
| Net Return | £3,639 | £9,363 | £13,901 | £17,484 | £13,760 | £58,147 |
| Return From Rental Income (%) | 4% | 4% | 5% | 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