Flat
HA9
2 beds
2 baths
North End Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£30,635
↗ 18%After 5 Years
Change In Property Value
£54,711
↗ 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 | £32,652 | £33,142 | £33,970 | £34,820 | £35,864 | £170,448 |
| Total Expenses | £26,293 | £26,388 | £26,514 | £26,643 | £26,790 | £132,627 |
| Profit Before Tax | £6,359 | £6,754 | £7,457 | £8,177 | £9,075 | £37,821 |
| Profit After Tax | £5,151 | £5,471 | £6,040 | £6,623 | £7,350 | £30,635 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £5,156 | £5,476 | £16,640 | £25,545 | £32,529 | £85,346 |
| Return From Rental Income (%) | 3% | 3% | 3% | 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