Flat
HA9
1 bed
1 bath
Cambium House, Wembley Park HA9
London, England · HA9
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£29,961
↗ 25%After 5 Years
Change In Property Value
£51,118
↗ 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 | £23,100 | £23,446 | £23,798 | £24,393 | £25,003 | £119,741 |
| Total Expenses | £16,376 | £16,460 | £16,536 | £16,638 | £16,741 | £82,752 |
| Profit Before Tax | £6,724 | £6,986 | £7,262 | £7,755 | £8,262 | £36,989 |
| Profit After Tax | £5,447 | £5,659 | £5,882 | £6,282 | £6,692 | £29,961 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £5,450 | £13,159 | £19,270 | £24,097 | £19,103 | £81,079 |
| 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