Flat
HA9
2 beds
2 baths
17 Rutherford Way, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£41,875First YearProfit From Rental Income
£784
↗ 2%After 5 Years
Change In Property Value
£14,065
↗ 10%After 5 Years
Return On Investment
35%
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 | £8,184 | £8,307 | £8,514 | £8,727 | £8,989 | £42,722 |
| Total Expenses | £8,224 | £8,282 | £8,346 | £8,411 | £8,480 | £41,744 |
| Profit Before Tax | £-40 | £24 | £168 | £316 | £509 | £978 |
| Profit After Tax | £-40 | £20 | £136 | £256 | £412 | £784 |
| Change In Property Value | £1 | £1 | £2,725 | £4,864 | £6,473 | £14,065 |
| Net Return | £-39 | £21 | £2,861 | £5,120 | £6,885 | £14,849 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change