Flat
HA9
1 bed
1 bath
Wembley Park, London HA9
London, England · HA9
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£38,174
↗ 26%After 5 Years
Change In Property Value
£62,023
↗ 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 | £28,032 | £28,452 | £28,879 | £29,601 | £30,341 | £145,306 |
| Total Expenses | £19,443 | £19,535 | £19,619 | £19,733 | £19,849 | £98,178 |
| Profit Before Tax | £8,589 | £8,918 | £9,261 | £9,869 | £10,492 | £47,128 |
| Profit After Tax | £6,957 | £7,223 | £7,501 | £7,994 | £8,499 | £38,174 |
| Change In Property Value | £5 | £9,100 | £16,244 | £21,616 | £15,059 | £62,023 |
| Net Return | £6,962 | £16,323 | £23,745 | £29,609 | £23,557 | £100,197 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| 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