Flat
HA9
2 beds
2 baths
455 High Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£13,661
↗ 15%After 5 Years
Change In Property Value
£30,969
↗ 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 | £18,480 | £18,757 | £19,226 | £19,707 | £20,298 | £96,468 |
| Total Expenses | £15,751 | £15,824 | £15,914 | £16,006 | £16,108 | £79,603 |
| Profit Before Tax | £2,730 | £2,933 | £3,312 | £3,701 | £4,190 | £16,866 |
| Profit After Tax | £2,211 | £2,376 | £2,683 | £2,998 | £3,394 | £13,661 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £2,214 | £2,379 | £8,683 | £13,708 | £17,646 | £44,630 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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