Flat HA0 3 beds 2 baths

Alperton/Wembley HA0

London, England · HA0

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£59,640

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£100,191

↗ 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	£43,368	£44,019	£44,679	£45,796	£46,941	£224,802
Total Expenses	£29,985	£30,100	£30,208	£30,361	£30,518	£151,173
Profit Before Tax	£13,383	£13,918	£14,471	£15,435	£16,422	£73,629
Profit After Tax	£10,840	£11,274	£11,722	£12,502	£13,302	£59,640
Change In Property Value	£7	£14,700	£26,240	£34,918	£24,326	£100,191
Net Return	£10,847	£25,974	£37,962	£47,420	£37,628	£159,830
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