Flat
HA9
3 beds
1 bath
Talisman Way, Wembley Park HA9
London, England · HA9
View property listing
Initial Investment
£149,482First YearProfit From Rental Income
£30,657
↗ 21%After 5 Years
Change In Property Value
£47,480
↗ 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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £23,219 | £23,309 | £23,427 | £23,549 | £23,686 | £117,190 |
| Profit Before Tax | £6,481 | £6,836 | £7,472 | £8,123 | £8,936 | £37,848 |
| Profit After Tax | £5,250 | £5,538 | £6,052 | £6,580 | £7,238 | £30,657 |
| Change In Property Value | £5 | £5 | £9,199 | £16,421 | £21,851 | £47,480 |
| Net Return | £5,255 | £5,542 | £15,251 | £23,000 | £29,089 | £78,137 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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