Flat
HA9
2 beds
2 baths
South Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£5,535
↗ 10%After 5 Years
Change In Property Value
£19,613
↗ 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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £10,708 | £10,772 | £10,844 | £10,919 | £10,999 | £54,242 |
| Profit Before Tax | £992 | £1,104 | £1,328 | £1,558 | £1,852 | £6,834 |
| Profit After Tax | £803 | £894 | £1,076 | £1,262 | £1,500 | £5,535 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £805 | £896 | £4,876 | £8,045 | £10,527 | £25,149 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 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