Flat
HA9
2 beds
2 baths
Fulton Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£40,927
↗ 18%After 5 Years
Change In Property Value
£69,163
↗ 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 | £41,268 | £41,887 | £42,934 | £44,008 | £45,328 | £215,425 |
| Total Expenses | £32,709 | £32,817 | £32,965 | £33,116 | £33,291 | £164,897 |
| Profit Before Tax | £8,559 | £9,070 | £9,970 | £10,892 | £12,037 | £50,528 |
| Profit After Tax | £6,933 | £7,347 | £8,075 | £8,822 | £9,750 | £40,927 |
| Change In Property Value | £7 | £7 | £13,400 | £23,919 | £31,830 | £69,163 |
| Net Return | £6,939 | £7,353 | £21,476 | £32,742 | £41,580 | £110,090 |
| Return From Rental Income (%) | 3% | 3% | 4% | 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