Flat
HA9
0 beds
0 baths
19 Bridge Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£42,801
↗ 18%After 5 Years
Change In Property Value
£71,744
↗ 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 | £42,816 | £43,458 | £44,545 | £45,658 | £47,028 | £223,505 |
| Total Expenses | £33,856 | £33,966 | £34,118 | £34,273 | £34,452 | £170,664 |
| Profit Before Tax | £8,960 | £9,492 | £10,427 | £11,386 | £12,576 | £52,841 |
| Profit After Tax | £7,258 | £7,689 | £8,446 | £9,222 | £10,186 | £42,801 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £7,265 | £7,696 | £22,346 | £34,034 | £43,204 | £114,545 |
| 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