Flat
HA9
0 beds
1 bath
Carlton Avenue East, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£5,197
↗ 9%After 5 Years
Change In Property Value
£19,097
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £10,480 | £10,543 | £10,615 | £10,688 | £10,768 | £53,094 |
| Profit Before Tax | £920 | £1,028 | £1,245 | £1,468 | £1,754 | £6,416 |
| Profit After Tax | £745 | £833 | £1,009 | £1,189 | £1,421 | £5,197 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £747 | £835 | £4,709 | £7,794 | £10,210 | £24,294 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change