Flat HA0 2 beds 2 baths

Wembley, London HA0

London, England · HA0

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£43,401

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£76,336

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,036	£33,532	£34,035	£34,885	£35,758	£171,245
Total Expenses	£23,322	£23,421	£23,512	£23,639	£23,769	£117,664
Profit Before Tax	£9,714	£10,110	£10,522	£11,246	£11,988	£53,581
Profit After Tax	£7,869	£8,189	£8,523	£9,109	£9,711	£43,401
Change In Property Value	£6	£11,200	£19,992	£26,604	£18,534	£76,336
Net Return	£7,874	£19,390	£28,515	£35,713	£28,245	£119,737
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	15%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change