Flat
HA9
2 beds
2 baths
The Pages, Wembley, London HA9
London, England · HA9
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£36,887
↗ 18%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,884 | £38,452 | £39,414 | £40,399 | £41,611 | £197,760 |
| Total Expenses | £30,189 | £30,291 | £30,430 | £30,573 | £30,737 | £152,220 |
| Profit Before Tax | £7,695 | £8,161 | £8,983 | £9,826 | £10,874 | £45,540 |
| Profit After Tax | £6,233 | £6,610 | £7,276 | £7,959 | £8,808 | £36,887 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £6,239 | £6,616 | £19,577 | £29,915 | £38,025 | £100,373 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change