Flat
HA0
3 beds
1 bath
Priory Gardens, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£34,644
↗ 15%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,828 | £40,425 | £41,436 | £42,472 | £43,746 | £207,908 |
| Total Expenses | £32,763 | £32,869 | £33,013 | £33,161 | £33,331 | £165,137 |
| Profit Before Tax | £7,065 | £7,556 | £8,423 | £9,311 | £10,415 | £42,770 |
| Profit After Tax | £5,722 | £6,121 | £6,823 | £7,542 | £8,436 | £34,644 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £5,729 | £6,127 | £20,323 | £31,640 | £40,504 | £104,323 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change