Flat HA0 3 beds 2 baths

Hatton Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£43,883

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£77,017

↗ 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	£33,336	£33,836	£34,344	£35,202	£36,082	£172,800
Total Expenses	£23,512	£23,612	£23,704	£23,832	£23,963	£118,624
Profit Before Tax	£9,824	£10,224	£10,639	£11,370	£12,120	£54,176
Profit After Tax	£7,957	£8,281	£8,618	£9,210	£9,817	£43,883
Change In Property Value	£6	£11,300	£20,171	£26,841	£18,700	£77,017
Net Return	£7,963	£19,581	£28,789	£36,051	£28,516	£120,900
Return From Rental Income (%)	4%	4%	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