Flat
HA0
3 beds
1 bath
Bridgewater Court, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£21,215
↗ 14%After 5 Years
Change In Property Value
£48,001
↗ 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 | £27,432 | £27,843 | £28,540 | £29,253 | £30,131 | £143,199 |
| Total Expenses | £23,192 | £23,279 | £23,392 | £23,507 | £23,637 | £117,008 |
| Profit Before Tax | £4,240 | £4,564 | £5,148 | £5,746 | £6,493 | £26,191 |
| Profit After Tax | £3,434 | £3,697 | £4,170 | £4,654 | £5,260 | £21,215 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £3,439 | £3,702 | £13,470 | £21,255 | £27,350 | £69,216 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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