Flat
HA9
0 beds
0 baths
206 Preston Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£35,781
↗ 18%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
49%
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 | £36,960 | £37,514 | £38,452 | £39,414 | £40,596 | £192,936 |
| Total Expenses | £29,501 | £29,602 | £29,739 | £29,879 | £30,040 | £148,762 |
| Profit Before Tax | £7,459 | £7,912 | £8,713 | £9,534 | £10,556 | £44,174 |
| Profit After Tax | £6,042 | £6,409 | £7,058 | £7,723 | £8,550 | £35,781 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,048 | £6,415 | £19,058 | £29,143 | £37,055 | £97,718 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change