Flat
HA9
2 beds
1 bath
Park Chase, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£22,125
↗ 17%After 5 Years
Change In Property Value
£42,840
↗ 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 | £25,560 | £25,943 | £26,592 | £27,257 | £28,074 | £133,427 |
| Total Expenses | £21,021 | £21,105 | £21,213 | £21,324 | £21,448 | £106,112 |
| Profit Before Tax | £4,539 | £4,838 | £5,379 | £5,933 | £6,626 | £27,315 |
| Profit After Tax | £3,676 | £3,919 | £4,357 | £4,806 | £5,367 | £22,125 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £3,681 | £3,923 | £12,657 | £19,622 | £25,083 | £64,965 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 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