Flat HA0 3 beds 2 baths

Quay Walk, Wembley HA0

London, England · HA0

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£58,721

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£98,828

↗ 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	£42,780	£43,422	£44,073	£45,175	£46,304	£221,754
Total Expenses	£29,605	£29,719	£29,825	£29,977	£30,133	£149,259
Profit Before Tax	£13,175	£13,703	£14,248	£15,198	£16,171	£72,495
Profit After Tax	£10,672	£11,099	£11,541	£12,310	£13,099	£58,721
Change In Property Value	£7	£14,500	£25,883	£34,443	£23,995	£98,828
Net Return	£10,679	£25,599	£37,424	£46,753	£37,094	£157,548
Return From Rental Income (%)	4%	5%	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