Flat
HA9
2 beds
2 baths
Maple House, Wembley Park HA9
London, England · HA9
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£25,443
↗ 17%After 5 Years
Change In Property Value
£47,485
↗ 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 | £28,332 | £28,757 | £29,476 | £30,213 | £31,119 | £147,897 |
| Total Expenses | £23,084 | £23,172 | £23,287 | £23,405 | £23,538 | £116,485 |
| Profit Before Tax | £5,248 | £5,585 | £6,189 | £6,808 | £7,581 | £31,411 |
| Profit After Tax | £4,251 | £4,524 | £5,013 | £5,515 | £6,141 | £25,443 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £4,256 | £4,528 | £14,213 | £21,937 | £27,994 | £72,928 |
| 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