Flat HA0 6 beds 3 baths

Mount Pleasant, Wembley, Middlesex HA0

London, England · HA0

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£52,680

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£89,967

↗ 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	£38,940	£39,524	£40,117	£41,120	£42,148	£201,849
Total Expenses	£27,130	£27,238	£27,338	£27,480	£27,626	£136,812
Profit Before Tax	£11,811	£12,286	£12,779	£13,640	£14,522	£65,037
Profit After Tax	£9,567	£9,952	£10,351	£11,048	£11,763	£52,680
Change In Property Value	£7	£13,200	£23,562	£31,355	£21,844	£89,967
Net Return	£9,573	£23,152	£33,913	£42,403	£33,607	£142,647
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