Flat
HA0
2 beds
2 baths
Beresford Ave, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£34,048
↗ 21%After 5 Years
Change In Property Value
£51,609
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,280 | £32,764 | £33,583 | £34,423 | £35,456 | £168,506 |
| Total Expenses | £25,064 | £25,158 | £25,283 | £25,411 | £25,557 | £126,471 |
| Profit Before Tax | £7,216 | £7,606 | £8,300 | £9,012 | £9,899 | £42,035 |
| Profit After Tax | £5,845 | £6,161 | £6,723 | £7,300 | £8,018 | £34,048 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £5,850 | £6,166 | £16,723 | £25,148 | £31,770 | £85,657 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change