Flat HA0 3 beds 2 baths

Quay Walk, Wembley HA0

London, England · HA0

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£63,315

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£105,643

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£45,720	£46,406	£47,102	£48,279	£49,486	£236,994
Total Expenses	£31,508	£31,626	£31,737	£31,896	£32,060	£158,827
Profit Before Tax	£14,212	£14,780	£15,365	£16,383	£17,427	£78,167
Profit After Tax	£11,512	£11,971	£12,446	£13,270	£14,116	£63,315
Change In Property Value	£8	£15,500	£27,668	£36,818	£25,650	£105,643
Net Return	£11,520	£27,472	£40,113	£50,088	£39,765	£168,958
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	15%	65%

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