Flat
HA0
0 beds
1 bath
Ash Walk, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£65,485First YearProfit From Rental Income
£5,271
↗ 8%After 5 Years
Change In Property Value
£22,189
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,684 | £12,874 | £13,196 | £13,526 | £13,932 | £66,212 |
| Total Expenses | £11,797 | £11,862 | £11,937 | £12,014 | £12,097 | £59,705 |
| Profit Before Tax | £887 | £1,013 | £1,259 | £1,512 | £1,835 | £6,507 |
| Profit After Tax | £719 | £820 | £1,020 | £1,225 | £1,486 | £5,271 |
| Change In Property Value | £2 | £2 | £4,299 | £7,674 | £10,212 | £22,189 |
| Net Return | £721 | £822 | £5,319 | £8,899 | £11,698 | £27,460 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change