Flat
HA0
2 beds
2 baths
Waterview House, 12 Quay Walk, Wembley, Middlesex HA0
London, England · HA0
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£28,583
↗ 15%After 5 Years
Change In Property Value
£59,873
↗ 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 | £34,224 | £34,737 | £35,606 | £36,496 | £37,591 | £178,654 |
| Total Expenses | £28,434 | £28,531 | £28,661 | £28,794 | £28,946 | £143,366 |
| Profit Before Tax | £5,790 | £6,206 | £6,945 | £7,702 | £8,645 | £35,288 |
| Profit After Tax | £4,690 | £5,027 | £5,625 | £6,239 | £7,002 | £28,583 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £4,696 | £5,033 | £17,225 | £26,945 | £34,557 | £88,456 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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