Flat
HA9
2 beds
1 bath
Kings Drive, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£358
↗ 1%After 5 Years
Change In Property Value
£12,387
↗ 10%After 5 Years
Return On Investment
34%
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 | £7,392 | £7,503 | £7,690 | £7,883 | £8,119 | £38,587 |
| Total Expenses | £7,500 | £7,557 | £7,619 | £7,682 | £7,748 | £38,107 |
| Profit Before Tax | £-108 | £-54 | £71 | £201 | £371 | £480 |
| Profit After Tax | £-108 | £-54 | £58 | £162 | £300 | £358 |
| Change In Property Value | £1 | £1 | £2,400 | £4,284 | £5,701 | £12,387 |
| Net Return | £-107 | £-53 | £2,458 | £4,447 | £6,001 | £12,746 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change