Flat
HA0
0 beds
1 bath
Conifer Way, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£6,438
↗ 12%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,304 | £11,474 | £11,760 | £12,054 | £12,416 | £59,008 |
| Total Expenses | £10,074 | £10,136 | £10,208 | £10,281 | £10,360 | £51,060 |
| Profit Before Tax | £1,230 | £1,337 | £1,552 | £1,773 | £2,056 | £7,949 |
| Profit After Tax | £997 | £1,083 | £1,257 | £1,436 | £1,665 | £6,438 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £998 | £1,085 | £4,757 | £7,684 | £9,979 | £24,503 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change