Flat
HA9
2 beds
1 bath
Elizabeth House, High Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£39,700First YearProfit From Rental Income
£1,043
↗ 3%After 5 Years
Change In Property Value
£13,316
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,944 | £8,063 | £8,265 | £8,471 | £8,725 | £41,469 |
| Total Expenses | £7,912 | £7,970 | £8,034 | £8,098 | £8,166 | £40,181 |
| Profit Before Tax | £32 | £93 | £231 | £373 | £559 | £1,288 |
| Profit After Tax | £26 | £75 | £187 | £302 | £453 | £1,043 |
| Change In Property Value | £1 | £1 | £2,580 | £4,605 | £6,128 | £13,316 |
| Net Return | £27 | £76 | £2,767 | £4,908 | £6,582 | £14,360 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change