Flat
HA0
2 beds
2 baths
Williams Way, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£17,092
↗ 13%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,604 | £23,958 | £24,557 | £25,171 | £25,926 | £123,216 |
| Total Expenses | £20,230 | £20,312 | £20,415 | £20,520 | £20,638 | £102,115 |
| Profit Before Tax | £3,374 | £3,646 | £4,142 | £4,651 | £5,288 | £21,101 |
| Profit After Tax | £2,733 | £2,953 | £3,355 | £3,767 | £4,283 | £17,092 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £2,737 | £2,957 | £11,355 | £18,048 | £23,286 | £58,383 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change