Flat HA9 2 beds 1 bath

Lulworth Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£26,263

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,210

↗ 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	£20,880	£21,193	£21,511	£22,049	£22,600	£108,233
Total Expenses	£14,995	£15,077	£15,149	£15,245	£15,343	£75,809
Profit Before Tax	£5,885	£6,117	£6,362	£6,804	£7,257	£32,424
Profit After Tax	£4,767	£4,954	£5,153	£5,511	£5,878	£26,263
Change In Property Value	£3	£6,780	£12,102	£16,105	£11,220	£46,210
Net Return	£4,770	£11,734	£17,255	£21,616	£17,098	£72,474
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	4%	11%	16%	20%	16%	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