Flat
HA9
2 beds
1 bath
Elizabeth House, High Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£39,700First YearProfit From Rental Income
£2,505
↗ 6%After 5 Years
Change In Property Value
£13,316
↗ 10%After 5 Years
Return On Investment
40%
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 | £8,328 | £8,453 | £8,664 | £8,881 | £9,147 | £43,473 |
| Total Expenses | £7,951 | £8,009 | £8,073 | £8,139 | £8,208 | £40,381 |
| Profit Before Tax | £377 | £444 | £591 | £742 | £939 | £3,092 |
| Profit After Tax | £305 | £359 | £479 | £601 | £761 | £2,505 |
| Change In Property Value | £1 | £1 | £2,580 | £4,605 | £6,128 | £13,316 |
| Net Return | £307 | £361 | £3,059 | £5,206 | £6,889 | £15,821 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change