Flat
HA0
2 beds
1 bath
Thomas A Beckett Close, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£13,262
↗ 12%After 5 Years
Change In Property Value
£35,098
↗ 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 | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £17,496 | £17,572 | £17,666 | £17,762 | £17,869 | £88,364 |
| Profit Before Tax | £2,568 | £2,793 | £3,208 | £3,634 | £4,169 | £16,372 |
| Profit After Tax | £2,080 | £2,262 | £2,599 | £2,944 | £3,377 | £13,262 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £2,084 | £2,266 | £9,399 | £15,082 | £19,529 | £48,359 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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