Flat
HA0
0 beds
1 bath
Laurel Court, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£4,001
↗ 7%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,508 | £11,681 | £11,973 | £12,272 | £12,640 | £60,073 |
| Total Expenses | £10,887 | £10,951 | £11,023 | £11,097 | £11,176 | £55,134 |
| Profit Before Tax | £621 | £730 | £950 | £1,175 | £1,464 | £4,940 |
| Profit After Tax | £503 | £591 | £769 | £952 | £1,186 | £4,001 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £505 | £593 | £4,669 | £7,914 | £10,450 | £24,131 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change