Flat
HA9
0 beds
1 bath
Pempath Place, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£3,323
↗ 7%After 5 Years
Change In Property Value
£16,517
↗ 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 | £9,852 | £10,000 | £10,250 | £10,506 | £10,821 | £51,429 |
| Total Expenses | £9,333 | £9,394 | £9,462 | £9,531 | £9,606 | £47,326 |
| Profit Before Tax | £519 | £606 | £788 | £975 | £1,216 | £4,103 |
| Profit After Tax | £420 | £491 | £638 | £789 | £985 | £3,323 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £422 | £492 | £3,838 | £6,502 | £8,586 | £19,840 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change