Flat
HA9
2 beds
1 bath
Wembley, Greater London HA9
London, England · HA9
View property listing
Initial Investment
£181,700First YearProfit From Rental Income
£32,260
↗ 18%After 5 Years
Change In Property Value
£56,982
↗ 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 | £34,008 | £34,518 | £35,381 | £36,266 | £37,354 | £177,526 |
| Total Expenses | £27,301 | £27,398 | £27,528 | £27,660 | £27,811 | £137,699 |
| Profit Before Tax | £6,707 | £7,120 | £7,853 | £8,606 | £9,542 | £39,827 |
| Profit After Tax | £5,432 | £5,767 | £6,361 | £6,971 | £7,729 | £32,260 |
| Change In Property Value | £6 | £6 | £11,040 | £19,707 | £26,224 | £56,982 |
| Net Return | £5,438 | £5,772 | £17,401 | £26,677 | £33,953 | £89,242 |
| 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