Flat HA0 3 beds 2 baths

Waterview House, Wembley HA0

London, England · HA0

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£64,279

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£107,007

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£46,320	£47,015	£47,720	£48,913	£50,136	£240,104
Total Expenses	£31,889	£32,009	£32,120	£32,282	£32,446	£160,747
Profit Before Tax	£14,431	£15,006	£15,600	£16,632	£17,689	£79,357
Profit After Tax	£11,689	£12,155	£12,636	£13,472	£14,328	£64,279
Change In Property Value	£8	£15,700	£28,025	£37,293	£25,981	£107,007
Net Return	£11,697	£27,855	£40,660	£50,765	£40,309	£171,286
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	15%	67%

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