Flat HA0 1 bed 1 bath

Watford Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£14,696

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,072

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,748	£14,969	£15,194	£15,574	£15,963	£76,448
Total Expenses	£11,517	£11,589	£11,653	£11,732	£11,814	£58,305
Profit Before Tax	£3,231	£3,380	£3,541	£3,841	£4,149	£18,143
Profit After Tax	£2,617	£2,738	£2,868	£3,111	£3,361	£14,696
Change In Property Value	£2	£4,999	£8,923	£11,874	£8,272	£34,072
Net Return	£2,620	£7,737	£11,792	£14,986	£11,633	£48,767
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	16%	20%	15%	64%

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