Flat
HA9
1 bed
1 bath
Ramsey Hous, Central Square, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£12,104
↗ 14%After 5 Years
Change In Property Value
£28,801
↗ 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 | £17,184 | £17,442 | £17,878 | £18,325 | £18,874 | £89,703 |
| Total Expenses | £14,788 | £14,860 | £14,946 | £15,035 | £15,132 | £74,760 |
| Profit Before Tax | £2,396 | £2,582 | £2,932 | £3,290 | £3,742 | £14,943 |
| Profit After Tax | £1,941 | £2,092 | £2,375 | £2,665 | £3,031 | £12,104 |
| Change In Property Value | £3 | £3 | £5,580 | £9,960 | £13,255 | £28,801 |
| Net Return | £1,944 | £2,094 | £7,955 | £12,625 | £16,286 | £40,904 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 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