Flat
HA9
2 beds
2 baths
South Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£10,990
↗ 19%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,875 | £12,054 | £12,355 | £12,664 | £60,648 |
| Total Expenses | £9,283 | £9,351 | £9,410 | £9,482 | £9,555 | £47,080 |
| Profit Before Tax | £2,417 | £2,525 | £2,644 | £2,873 | £3,109 | £13,568 |
| Profit After Tax | £1,958 | £2,045 | £2,142 | £2,327 | £2,518 | £10,990 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £1,959 | £5,845 | £8,925 | £11,354 | £8,806 | £36,889 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 20% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change