Flat
HA9
1 bed
1 bath
Tudor Court North, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£11,065
↗ 14%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,320 | £16,565 | £16,979 | £17,403 | £17,925 | £85,193 |
| Total Expenses | £14,146 | £14,216 | £14,301 | £14,387 | £14,482 | £71,532 |
| Profit Before Tax | £2,174 | £2,348 | £2,678 | £3,016 | £3,444 | £13,661 |
| Profit After Tax | £1,761 | £1,902 | £2,169 | £2,443 | £2,789 | £11,065 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £1,764 | £1,905 | £7,469 | £11,904 | £15,379 | £38,421 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change