Flat HA0 2 beds 2 baths

Beresford Avenue, Wembley HA0

London, England · HA0

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£49,923

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£85,878

↗ 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	£37,176	£37,734	£38,300	£39,257	£40,239	£192,705
Total Expenses	£25,988	£26,094	£26,191	£26,329	£26,470	£131,071
Profit Before Tax	£11,188	£11,640	£12,108	£12,928	£13,769	£61,634
Profit After Tax	£9,062	£9,428	£9,808	£10,472	£11,153	£49,923
Change In Property Value	£6	£12,600	£22,491	£29,929	£20,851	£85,878
Net Return	£9,069	£22,029	£32,299	£40,401	£32,004	£135,801
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