Flat HA0 3 beds 2 baths

Beresford Avenue, Wembley HA0

London, England · HA0

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£61,959

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£103,599

↗ 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	£44,844	£45,517	£46,199	£47,354	£48,538	£232,453
Total Expenses	£30,937	£31,055	£31,164	£31,321	£31,482	£155,960
Profit Before Tax	£13,907	£14,462	£15,035	£16,033	£17,056	£76,493
Profit After Tax	£11,264	£11,714	£12,179	£12,987	£13,815	£61,959
Change In Property Value	£8	£15,200	£27,132	£36,105	£25,153	£103,599
Net Return	£11,272	£26,914	£39,311	£49,092	£38,969	£165,558
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