Flat
HA0
2 beds
1 bath
Brewery Close, Harrow Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£96,650First YearProfit From Rental Income
£11,256
↗ 12%After 5 Years
Change In Property Value
£31,898
↗ 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 | £18,228 | £18,501 | £18,964 | £19,438 | £20,021 | £95,153 |
| Total Expenses | £16,082 | £16,156 | £16,245 | £16,336 | £16,437 | £81,256 |
| Profit Before Tax | £2,146 | £2,346 | £2,719 | £3,102 | £3,584 | £13,896 |
| Profit After Tax | £1,738 | £1,900 | £2,202 | £2,512 | £2,903 | £11,256 |
| Change In Property Value | £3 | £3 | £6,180 | £11,032 | £14,680 | £31,898 |
| Net Return | £1,741 | £1,903 | £8,383 | £13,544 | £17,583 | £43,154 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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