Flat
HA0
1 bed
1 bath
Vicars Bridge Close, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£9,829
↗ 15%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
49%
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 | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £11,919 | £11,985 | £12,064 | £12,144 | £12,231 | £60,342 |
| Profit Before Tax | £1,965 | £2,107 | £2,381 | £2,662 | £3,019 | £12,135 |
| Profit After Tax | £1,592 | £1,707 | £1,929 | £2,156 | £2,446 | £9,829 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £1,594 | £1,709 | £6,229 | £9,832 | £12,660 | £32,023 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change