Flat
HA9
2 beds
2 baths
Wembley Park Gardens, Wembley Park HA9
London, England · HA9
View property listing
Initial Investment
£181,700First YearProfit From Rental Income
£38,471
↗ 21%After 5 Years
Change In Property Value
£56,982
↗ 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 | £35,640 | £36,175 | £37,079 | £38,006 | £39,146 | £186,046 |
| Total Expenses | £27,465 | £27,564 | £27,697 | £27,834 | £27,991 | £138,551 |
| Profit Before Tax | £8,175 | £8,611 | £9,382 | £10,172 | £11,155 | £47,495 |
| Profit After Tax | £6,622 | £6,975 | £7,599 | £8,239 | £9,036 | £38,471 |
| Change In Property Value | £6 | £6 | £11,040 | £19,707 | £26,224 | £56,982 |
| Net Return | £6,628 | £6,980 | £18,639 | £27,946 | £35,260 | £95,453 |
| 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