Flat
HA0
2 beds
1 bath
Atherton Heights, Bridgewater Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£14,861
↗ 13%After 5 Years
Change In Property Value
£37,678
↗ 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 | £21,540 | £21,863 | £22,410 | £22,970 | £23,659 | £112,442 |
| Total Expenses | £18,635 | £18,714 | £18,811 | £18,911 | £19,023 | £94,094 |
| Profit Before Tax | £2,905 | £3,149 | £3,598 | £4,059 | £4,636 | £18,347 |
| Profit After Tax | £2,353 | £2,551 | £2,915 | £3,288 | £3,755 | £14,861 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £2,356 | £2,555 | £10,215 | £16,318 | £21,096 | £52,540 |
| 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