Flat
HA9
3 beds
1 bath
Bilsby Lodge, Wembley Park, Middlesex HA9
London, England · HA9
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£4,429
↗ 8%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
42%
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 | £10,776 | £10,938 | £11,211 | £11,491 | £11,836 | £56,252 |
| Total Expenses | £10,021 | £10,083 | £10,153 | £10,225 | £10,302 | £50,784 |
| Profit Before Tax | £755 | £855 | £1,058 | £1,266 | £1,534 | £5,468 |
| Profit After Tax | £612 | £692 | £857 | £1,026 | £1,242 | £4,429 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £614 | £694 | £4,357 | £7,273 | £9,556 | £22,494 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change