Flat
HA9
2 beds
2 baths
581 North End Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£35,059
↗ 18%After 5 Years
Change In Property Value
£60,905
↗ 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 | £36,348 | £36,893 | £37,816 | £38,761 | £39,924 | £189,741 |
| Total Expenses | £29,043 | £29,144 | £29,279 | £29,417 | £29,576 | £146,459 |
| Profit Before Tax | £7,305 | £7,750 | £8,537 | £9,344 | £10,348 | £43,283 |
| Profit After Tax | £5,917 | £6,277 | £6,915 | £7,568 | £8,382 | £35,059 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £5,923 | £6,283 | £18,715 | £28,632 | £36,411 | £95,964 |
| 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