Flat
HA0
3 beds
2 baths
Hatton Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£87,375First YearProfit From Rental Income
£15,560
↗ 18%After 5 Years
Change In Property Value
£29,162
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,240 | £18,514 | £18,976 | £19,451 | £20,034 | £95,215 |
| Total Expenses | £15,032 | £15,106 | £15,195 | £15,286 | £15,387 | £76,006 |
| Profit Before Tax | £3,208 | £3,408 | £3,782 | £4,165 | £4,647 | £19,210 |
| Profit After Tax | £2,598 | £2,761 | £3,063 | £3,373 | £3,764 | £15,560 |
| Change In Property Value | £3 | £3 | £5,650 | £10,085 | £13,421 | £29,162 |
| Net Return | £2,601 | £2,763 | £8,713 | £13,459 | £17,185 | £44,722 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change