Flat
HA9
1 bed
1 bath
Meadow Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£11,833
↗ 14%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,944 | £17,198 | £17,628 | £18,069 | £18,611 | £88,450 |
| Total Expenses | £14,605 | £14,676 | £14,762 | £14,850 | £14,947 | £73,841 |
| Profit Before Tax | £2,339 | £2,522 | £2,866 | £3,218 | £3,664 | £14,609 |
| Profit After Tax | £1,895 | £2,043 | £2,321 | £2,607 | £2,968 | £11,833 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £1,897 | £2,045 | £7,821 | £12,425 | £16,032 | £40,221 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change