Flat
HA9
1 bed
1 bath
Wembley Park, London HA9
London, England · HA9
View property listing
Initial Investment
£147,750First YearProfit From Rental Income
£25,105
↗ 17%After 5 Years
Change In Property Value
£46,969
↗ 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 | £28,032 | £28,452 | £29,164 | £29,893 | £30,790 | £146,331 |
| Total Expenses | £22,855 | £22,943 | £23,057 | £23,174 | £23,307 | £115,337 |
| Profit Before Tax | £5,177 | £5,509 | £6,106 | £6,719 | £7,483 | £30,994 |
| Profit After Tax | £4,193 | £4,462 | £4,946 | £5,442 | £6,061 | £25,105 |
| Change In Property Value | £5 | £5 | £9,100 | £16,244 | £21,616 | £46,969 |
| Net Return | £4,198 | £4,467 | £14,046 | £21,686 | £27,677 | £72,074 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 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