Flat
HA9
2 beds
2 baths
Matthews Close, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£26,549
↗ 17%After 5 Years
Change In Property Value
£49,034
↗ 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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £23,771 | £23,861 | £23,978 | £24,098 | £24,235 | £119,943 |
| Profit Before Tax | £5,485 | £5,834 | £6,459 | £7,100 | £7,900 | £32,777 |
| Profit After Tax | £4,443 | £4,725 | £5,232 | £5,751 | £6,399 | £26,549 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,447 | £4,730 | £14,732 | £22,709 | £28,965 | £75,583 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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