Flat
HA0
1 bed
1 bath
Fairbanks Court, Atlip Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£29,002
↗ 38%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £13,959 | £14,035 | £14,130 | £14,227 | £14,335 | £70,686 |
| Profit Before Tax | £6,441 | £6,671 | £7,094 | £7,527 | £8,072 | £35,805 |
| Profit After Tax | £5,217 | £5,403 | £5,746 | £6,097 | £6,538 | £29,002 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £5,220 | £5,406 | £10,746 | £15,022 | £18,415 | £54,809 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 7% | 7% | 14% | 20% | 24% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change