Flat HA0 3 beds 1 bath

Sudbury Croft, Wembley HA0

London, England · HA0

Initial Investment

First Year

£128,325First Year

Profit From Rental Income

After 5 Years

£28,537

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£54,457

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,568	£23,922	£24,280	£24,887	£25,510	£122,167
Total Expenses	£17,211	£17,296	£17,373	£17,475	£17,580	£86,936
Profit Before Tax	£6,357	£6,625	£6,907	£7,412	£7,929	£35,231
Profit After Tax	£5,149	£5,367	£5,595	£6,004	£6,423	£28,537
Change In Property Value	£4	£7,990	£14,262	£18,979	£13,222	£54,457
Net Return	£5,153	£13,357	£19,857	£24,983	£19,645	£82,995
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	70%

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