Flat HA9 2 beds 1 bath

Kings Drive, Wembley HA9

London, England · HA9

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£18,193

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£35,442

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,020	£16,260	£16,504	£16,917	£17,340	£83,041
Total Expenses	£11,968	£12,042	£12,107	£12,190	£12,275	£60,581
Profit Before Tax	£4,053	£4,219	£4,397	£4,727	£5,065	£22,460
Profit After Tax	£3,283	£3,417	£3,562	£3,829	£4,102	£18,193
Change In Property Value	£3	£5,200	£9,282	£12,352	£8,605	£35,442
Net Return	£3,285	£8,617	£12,844	£16,181	£12,708	£53,634
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	4%	11%	16%	20%	16%	67%

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