Flat
HA0
2 beds
1 bath
Charterhouse Avenue, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£3,032
↗ 6%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,620 | £10,779 | £11,049 | £11,325 | £11,665 | £55,438 |
| Total Expenses | £10,204 | £10,265 | £10,335 | £10,407 | £10,483 | £51,695 |
| Profit Before Tax | £417 | £514 | £713 | £918 | £1,181 | £3,743 |
| Profit After Tax | £337 | £416 | £578 | £744 | £957 | £3,032 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £339 | £418 | £4,178 | £7,170 | £9,508 | £21,613 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change