Flat
HA9
2 beds
2 baths
Wembley Park Gardens, Brook Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£30,973
↗ 18%After 5 Years
Change In Property Value
£55,227
↗ 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 | £32,952 | £33,446 | £34,282 | £35,139 | £36,194 | £172,014 |
| Total Expenses | £26,521 | £26,617 | £26,743 | £26,873 | £27,021 | £133,775 |
| Profit Before Tax | £6,431 | £6,830 | £7,539 | £8,267 | £9,173 | £38,239 |
| Profit After Tax | £5,209 | £5,532 | £6,107 | £6,696 | £7,430 | £30,973 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £5,214 | £5,537 | £16,807 | £25,796 | £32,846 | £86,201 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| 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