Flat HA0 0 beds 0 baths

Harrow Road, Sudbury, Wembley HA0

London, England · HA0

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£36,487

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 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	£28,620	£29,049	£29,485	£30,222	£30,978	£148,354
Total Expenses	£20,467	£20,560	£20,644	£20,760	£20,878	£103,309
Profit Before Tax	£8,153	£8,489	£8,841	£9,462	£10,100	£45,045
Profit After Tax	£6,604	£6,876	£7,161	£7,664	£8,181	£36,487
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£6,609	£16,577	£24,476	£30,705	£24,232	£102,599
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	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