Flat
HA0
1 bed
1 bath
Wembley, London HA0
London, England · HA0
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£17,723
↗ 13%After 5 Years
Change In Property Value
£42,324
↗ 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 | £24,192 | £24,555 | £25,169 | £25,798 | £26,572 | £126,286 |
| Total Expenses | £20,686 | £20,768 | £20,873 | £20,979 | £21,099 | £104,406 |
| Profit Before Tax | £3,506 | £3,787 | £4,296 | £4,819 | £5,472 | £21,880 |
| Profit After Tax | £2,840 | £3,067 | £3,480 | £3,903 | £4,433 | £17,723 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £2,844 | £3,071 | £11,680 | £18,540 | £23,911 | £60,046 |
| 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