Flat
HA9
2 beds
2 baths
Point Pl, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£29,360
↗ 20%After 5 Years
Change In Property Value
£45,937
↗ 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 | £28,728 | £29,159 | £29,888 | £30,635 | £31,554 | £149,964 |
| Total Expenses | £22,528 | £22,617 | £22,733 | £22,852 | £22,986 | £113,717 |
| Profit Before Tax | £6,200 | £6,542 | £7,155 | £7,783 | £8,568 | £36,247 |
| Profit After Tax | £5,022 | £5,299 | £5,795 | £6,305 | £6,940 | £29,360 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £5,026 | £5,303 | £14,696 | £22,191 | £28,081 | £75,297 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change