Flat HA0 3 beds 1 bath

Priory Gardens, Wembley HA0

London, England · HA0

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£54,081

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 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	£39,828	£40,425	£41,032	£42,058	£43,109	£206,452
Total Expenses	£27,701	£27,811	£27,912	£28,057	£28,205	£139,685
Profit Before Tax	£12,127	£12,615	£13,119	£14,001	£14,905	£66,767
Profit After Tax	£9,823	£10,218	£10,627	£11,341	£12,073	£54,081
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£9,830	£23,718	£34,725	£43,408	£34,413	£146,093
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