Flat HA0 3 beds 2 baths

Eagle Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£44,802

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£33,924	£34,433	£34,949	£35,823	£36,719	£175,848
Total Expenses	£23,893	£23,994	£24,087	£24,216	£24,348	£120,537
Profit Before Tax	£10,031	£10,439	£10,863	£11,607	£12,371	£55,311
Profit After Tax	£8,125	£8,456	£8,799	£9,402	£10,020	£44,802
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£8,131	£19,956	£29,327	£36,718	£29,051	£123,182
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