Flat
HA9
6 beds
5 baths
Harrow Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£109,358
↗ 27%After 5 Years
Change In Property Value
£156,761
↗ 14%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £70,836 | £71,899 | £72,977 | £74,801 | £76,671 | £367,184 |
| Total Expenses | £46,085 | £46,241 | £46,390 | £46,614 | £46,844 | £232,174 |
| Profit Before Tax | £24,751 | £25,657 | £26,587 | £28,187 | £29,828 | £135,010 |
| Profit After Tax | £20,048 | £20,783 | £21,536 | £22,832 | £24,160 | £109,358 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £20,060 | £43,783 | £62,591 | £77,465 | £62,221 | £266,120 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 19% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change