Flat
HA9
1 bed
1 bath
Pempath Place, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£19,202
↗ 23%After 5 Years
Change In Property Value
£36,805
↗ 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 | £16,632 | £16,881 | £17,135 | £17,563 | £18,002 | £86,213 |
| Total Expenses | £12,350 | £12,425 | £12,492 | £12,576 | £12,663 | £62,507 |
| Profit Before Tax | £4,282 | £4,456 | £4,643 | £4,987 | £5,339 | £23,706 |
| Profit After Tax | £3,468 | £3,609 | £3,761 | £4,039 | £4,325 | £19,202 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £3,471 | £9,009 | £13,400 | £16,866 | £13,261 | £56,007 |
| 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