Flat
HA9
1 bed
1 bath
Harvey House, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£8,131
↗ 12%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £12,313 | £12,380 | £12,458 | £12,538 | £12,625 | £62,313 |
| Profit Before Tax | £1,547 | £1,688 | £1,962 | £2,242 | £2,599 | £10,038 |
| Profit After Tax | £1,253 | £1,367 | £1,589 | £1,816 | £2,105 | £8,131 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,255 | £1,370 | £6,089 | £9,849 | £12,794 | £31,357 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change