Flat
HA9
2 beds
2 baths
The Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£26,633
↗ 24%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
57%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £18,286 | £18,368 | £18,472 | £18,578 | £18,698 | £92,403 |
| Profit Before Tax | £5,714 | £5,992 | £6,497 | £7,015 | £7,663 | £32,880 |
| Profit After Tax | £4,628 | £4,853 | £5,262 | £5,682 | £6,207 | £26,633 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £4,632 | £4,857 | £12,263 | £18,177 | £22,835 | £62,763 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 21% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change