Flat HA0 3 beds 2 baths

Hatton Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£87,375First Year

Profit From Rental Income

After 5 Years

£17,709

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£38,509

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,668	£16,918	£17,172	£17,601	£18,041	£86,400
Total Expenses	£12,756	£12,831	£12,898	£12,982	£13,069	£64,536
Profit Before Tax	£3,912	£4,087	£4,274	£4,619	£4,972	£21,864
Profit After Tax	£3,169	£3,310	£3,462	£3,741	£4,027	£17,709
Change In Property Value	£3	£5,650	£10,085	£13,421	£9,350	£38,509
Net Return	£3,171	£8,960	£13,547	£17,162	£13,377	£56,218
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	16%	20%	15%	72%

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