Flat
HA9
3 beds
2 baths
Point Pl, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£53,017
↗ 27%After 5 Years
Change In Property Value
£81,788
↗ 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 | £36,960 | £37,514 | £38,077 | £39,029 | £40,005 | £191,585 |
| Total Expenses | £25,001 | £25,106 | £25,204 | £25,341 | £25,481 | £126,133 |
| Profit Before Tax | £11,959 | £12,408 | £12,873 | £13,688 | £14,524 | £65,452 |
| Profit After Tax | £9,687 | £10,050 | £10,427 | £11,088 | £11,764 | £53,017 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £9,693 | £22,051 | £31,848 | £39,592 | £31,622 | £134,805 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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