Flat
HA9
1 bed
1 bath
Tudor Court North, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£18,675
↗ 23%After 5 Years
Change In Property Value
£36,123
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,320 | £16,565 | £16,813 | £17,234 | £17,664 | £84,596 |
| Total Expenses | £12,158 | £12,233 | £12,299 | £12,383 | £12,468 | £61,541 |
| Profit Before Tax | £4,162 | £4,332 | £4,515 | £4,851 | £5,196 | £23,055 |
| Profit After Tax | £3,371 | £3,509 | £3,657 | £3,929 | £4,209 | £18,675 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £3,374 | £8,809 | £13,117 | £16,519 | £12,979 | £54,798 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change