Flat
HA9
2 beds
2 baths
Cecil Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£55,563
↗ 27%After 5 Years
Change In Property Value
£85,196
↗ 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 | £38,496 | £39,073 | £39,660 | £40,651 | £41,667 | £199,547 |
| Total Expenses | £25,959 | £26,067 | £26,166 | £26,307 | £26,452 | £130,951 |
| Profit Before Tax | £12,537 | £13,007 | £13,493 | £14,344 | £15,216 | £68,596 |
| Profit After Tax | £10,155 | £10,535 | £10,930 | £11,618 | £12,325 | £55,563 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £10,161 | £23,036 | £33,242 | £41,310 | £33,010 | £140,759 |
| 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