Flat
HA9
2 beds
2 baths
High Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£18,807
↗ 16%After 5 Years
Change In Property Value
£38,195
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,788 | £23,130 | £23,708 | £24,301 | £25,030 | £118,956 |
| Total Expenses | £18,959 | £19,039 | £19,140 | £19,243 | £19,358 | £95,738 |
| Profit Before Tax | £3,829 | £4,091 | £4,569 | £5,058 | £5,672 | £23,219 |
| Profit After Tax | £3,102 | £3,314 | £3,701 | £4,097 | £4,594 | £18,807 |
| Change In Property Value | £4 | £4 | £7,400 | £13,209 | £17,578 | £38,195 |
| Net Return | £3,106 | £3,317 | £11,101 | £17,306 | £22,172 | £57,002 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change