Flat
HA9
2 beds
2 baths
Olympic Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£33,185
↗ 18%After 5 Years
Change In Property Value
£58,324
↗ 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 | £34,800 | £35,322 | £36,205 | £37,110 | £38,223 | £181,661 |
| Total Expenses | £27,896 | £27,995 | £28,126 | £28,260 | £28,414 | £140,691 |
| Profit Before Tax | £6,904 | £7,327 | £8,079 | £8,850 | £9,809 | £40,969 |
| Profit After Tax | £5,592 | £5,935 | £6,544 | £7,168 | £7,946 | £33,185 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £5,598 | £5,941 | £17,844 | £27,339 | £34,787 | £91,509 |
| 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