Flat
HA9
2 beds
2 baths
Olympic Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£39,578
↗ 21%After 5 Years
Change In Property Value
£58,324
↗ 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 | £36,480 | £37,027 | £37,953 | £38,902 | £40,069 | £190,431 |
| Total Expenses | £28,064 | £28,165 | £28,301 | £28,439 | £28,599 | £141,568 |
| Profit Before Tax | £8,416 | £8,862 | £9,652 | £10,462 | £11,470 | £48,862 |
| Profit After Tax | £6,817 | £7,178 | £7,818 | £8,474 | £9,291 | £39,578 |
| Change In Property Value | £6 | £6 | £11,300 | £20,171 | £26,842 | £58,324 |
| Net Return | £6,822 | £7,184 | £19,119 | £28,645 | £36,132 | £97,903 |
| 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