Flat
HA0
1 bed
1 bath
Atlip Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£4,970
↗ 8%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £11,571 | £11,636 | £11,710 | £11,786 | £11,869 | £58,573 |
| Profit Before Tax | £825 | £946 | £1,186 | £1,432 | £1,747 | £6,136 |
| Profit After Tax | £668 | £766 | £961 | £1,160 | £1,415 | £4,970 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £670 | £768 | £5,161 | £8,657 | £11,391 | £26,648 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change