Flat
HA9
2 beds
1 bath
Harrow Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£18,469
↗ 16%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
48%
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 | £22,488 | £22,825 | £23,396 | £23,981 | £24,700 | £117,390 |
| Total Expenses | £18,730 | £18,810 | £18,910 | £19,012 | £19,127 | £94,589 |
| Profit Before Tax | £3,758 | £4,015 | £4,486 | £4,969 | £5,573 | £22,801 |
| Profit After Tax | £3,044 | £3,252 | £3,634 | £4,025 | £4,514 | £18,469 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £3,047 | £3,256 | £10,934 | £17,055 | £21,855 | £56,147 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change