Flat HA0 1 bed 1 bath

Williams Way, Wembley HA0

London, England · HA0

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,329

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 14%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,700	£17,965	£18,235	£18,691	£19,158	£91,749
Total Expenses	£13,423	£13,499	£13,567	£13,654	£13,744	£67,887
Profit Before Tax	£4,278	£4,466	£4,668	£5,036	£5,414	£23,863
Profit After Tax	£3,465	£3,618	£3,781	£4,080	£4,386	£19,329
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£3,468	£9,618	£14,491	£18,332	£14,315	£60,223
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%

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