Flat
HA9
1 bed
1 bath
Empire Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£9,237
↗ 13%After 5 Years
Change In Property Value
£24,775
↗ 10%After 5 Years
Return On Investment
47%
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 | £14,784 | £15,006 | £15,381 | £15,765 | £16,238 | £77,174 |
| Total Expenses | £13,000 | £13,069 | £13,149 | £13,231 | £13,321 | £65,771 |
| Profit Before Tax | £1,784 | £1,937 | £2,232 | £2,534 | £2,917 | £11,404 |
| Profit After Tax | £1,445 | £1,569 | £1,808 | £2,053 | £2,363 | £9,237 |
| Change In Property Value | £2 | £2 | £4,800 | £8,568 | £11,402 | £24,775 |
| Net Return | £1,447 | £1,572 | £6,608 | £10,621 | £13,765 | £34,012 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change