Flat
HA0
0 beds
1 bath
Conifer Way, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£2,694
↗ 5%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,737 | £11,005 | £11,335 | £53,872 |
| Total Expenses | £9,975 | £10,037 | £10,106 | £10,176 | £10,252 | £50,546 |
| Profit Before Tax | £345 | £438 | £631 | £829 | £1,083 | £3,326 |
| Profit After Tax | £279 | £355 | £511 | £671 | £877 | £2,694 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £281 | £357 | £4,011 | £6,919 | £9,191 | £20,759 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change