Flat
HA0
1 bed
1 bath
Watford Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£7,501
↗ 10%After 5 Years
Change In Property Value
£25,802
↗ 10%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £13,392 | £13,460 | £13,540 | £13,622 | £13,712 | £67,726 |
| Profit Before Tax | £1,356 | £1,510 | £1,803 | £2,105 | £2,487 | £9,261 |
| Profit After Tax | £1,099 | £1,223 | £1,461 | £1,705 | £2,014 | £7,501 |
| Change In Property Value | £2 | £2 | £4,999 | £8,923 | £11,874 | £25,802 |
| Net Return | £1,101 | £1,225 | £6,460 | £10,628 | £13,889 | £33,303 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change