Flat
HA9
5 beds
2 baths
Chalfont Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£46,841
↗ 19%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £46,200 | £46,893 | £48,065 | £49,267 | £50,745 | £241,170 |
| Total Expenses | £36,376 | £36,492 | £36,652 | £36,816 | £37,006 | £183,342 |
| Profit Before Tax | £9,824 | £10,401 | £11,414 | £12,451 | £13,739 | £57,829 |
| Profit After Tax | £7,957 | £8,425 | £9,245 | £10,085 | £11,128 | £46,841 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £7,965 | £8,433 | £24,245 | £36,861 | £46,759 | £124,263 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change