Flat
HA9
1 bed
1 bath
Olympic Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£123,075First YearProfit From Rental Income
£30,945
↗ 25%After 5 Years
Change In Property Value
£52,413
↗ 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 | £23,688 | £24,043 | £24,404 | £25,014 | £25,639 | £122,789 |
| Total Expenses | £16,740 | £16,826 | £16,903 | £17,006 | £17,111 | £84,585 |
| Profit Before Tax | £6,948 | £7,218 | £7,501 | £8,009 | £8,529 | £38,204 |
| Profit After Tax | £5,628 | £5,846 | £6,076 | £6,487 | £6,908 | £30,945 |
| Change In Property Value | £4 | £7,690 | £13,727 | £18,266 | £12,726 | £52,413 |
| Net Return | £5,632 | £13,536 | £19,803 | £24,753 | £19,634 | £83,358 |
| 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