Flat
HA9
2 beds
2 baths
Wembley Park Gardens, Wembley Park HA9
London, England · HA9
View property listing
Initial Investment
£184,850First YearProfit From Rental Income
£39,217
↗ 21%After 5 Years
Change In Property Value
£57,911
↗ 10%After 5 Years
Return On Investment
53%
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 | £36,216 | £36,759 | £37,678 | £38,620 | £39,779 | £189,052 |
| Total Expenses | £27,879 | £27,980 | £28,114 | £28,253 | £28,411 | £140,637 |
| Profit Before Tax | £8,337 | £8,780 | £9,564 | £10,368 | £11,368 | £48,416 |
| Profit After Tax | £6,753 | £7,112 | £7,747 | £8,398 | £9,208 | £39,217 |
| Change In Property Value | £6 | £6 | £11,220 | £20,028 | £26,652 | £57,911 |
| Net Return | £6,758 | £7,117 | £18,967 | £28,426 | £35,860 | £97,128 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change