Flat
HA0
2 beds
1 bath
Wembley HA0
London, England · HA0
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£13,892
↗ 13%After 5 Years
Change In Property Value
£36,130
↗ 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 | £20,652 | £20,962 | £21,486 | £22,023 | £22,684 | £107,806 |
| Total Expenses | £17,951 | £18,028 | £18,124 | £18,221 | £18,330 | £90,655 |
| Profit Before Tax | £2,701 | £2,933 | £3,362 | £3,802 | £4,354 | £17,151 |
| Profit After Tax | £2,187 | £2,376 | £2,723 | £3,079 | £3,526 | £13,892 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,191 | £2,380 | £9,723 | £15,575 | £20,154 | £50,022 |
| Return From Rental Income (%) | 2% | 2% | 2% | 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