Flat
HA9
1 bed
1 bath
Olympic Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£123,075First YearProfit From Rental Income
£24,240
↗ 20%After 5 Years
Change In Property Value
£39,691
↗ 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 | £24,828 | £25,200 | £25,830 | £26,476 | £27,270 | £129,606 |
| Total Expenses | £19,738 | £19,821 | £19,927 | £20,035 | £20,158 | £99,679 |
| Profit Before Tax | £5,090 | £5,379 | £5,903 | £6,441 | £7,113 | £29,927 |
| Profit After Tax | £4,123 | £4,357 | £4,782 | £5,217 | £5,761 | £24,240 |
| Change In Property Value | £4 | £4 | £7,690 | £13,727 | £18,267 | £39,691 |
| Net Return | £4,127 | £4,361 | £12,472 | £18,944 | £24,028 | £63,932 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change