Flat
HA9
1 bed
1 bath
Cecil Avenue, Wembley, Middlesex HA9
London, England · HA9
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£30,971
↗ 25%After 5 Years
Change In Property Value
£52,481
↗ 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 | £23,712 | £24,068 | £24,429 | £25,039 | £25,665 | £122,913 |
| Total Expenses | £16,759 | £16,844 | £16,921 | £17,024 | £17,129 | £84,678 |
| Profit Before Tax | £6,953 | £7,224 | £7,507 | £8,015 | £8,536 | £38,236 |
| Profit After Tax | £5,632 | £5,851 | £6,081 | £6,492 | £6,914 | £30,971 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £5,636 | £13,551 | £19,826 | £24,783 | £19,656 | £83,452 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| 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