Flat
HA9
2 beds
1 bath
Eskdale Close, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£27,376
↗ 25%After 5 Years
Change In Property Value
£47,703
↗ 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 | £21,552 | £21,875 | £22,203 | £22,758 | £23,327 | £111,717 |
| Total Expenses | £15,415 | £15,497 | £15,571 | £15,668 | £15,768 | £77,919 |
| Profit Before Tax | £6,137 | £6,378 | £6,632 | £7,090 | £7,560 | £33,797 |
| Profit After Tax | £4,971 | £5,166 | £5,372 | £5,743 | £6,123 | £27,376 |
| Change In Property Value | £3 | £6,999 | £12,493 | £16,625 | £11,582 | £47,703 |
| Net Return | £4,975 | £12,165 | £17,866 | £22,368 | £17,705 | £75,079 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 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