Flat
HA9
3 beds
2 baths
Fulton Rd, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£263,950First YearProfit From Rental Income
£72,181
↗ 27%After 5 Years
Change In Property Value
£107,279
↗ 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 | £48,480 | £49,207 | £49,945 | £51,194 | £52,474 | £251,300 |
| Total Expenses | £32,170 | £32,292 | £32,407 | £32,574 | £32,745 | £162,188 |
| Profit Before Tax | £16,310 | £16,915 | £17,538 | £18,620 | £19,729 | £89,112 |
| Profit After Tax | £13,211 | £13,701 | £14,206 | £15,082 | £15,981 | £72,181 |
| Change In Property Value | £8 | £15,740 | £28,096 | £37,388 | £26,047 | £107,279 |
| Net Return | £13,219 | £29,441 | £42,302 | £52,470 | £42,028 | £179,460 |
| 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