Flat HA9 2 beds 1 bath

North End Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£20,212

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£17,244	£17,503	£17,765	£18,209	£18,665	£89,386
Total Expenses	£12,733	£12,809	£12,877	£12,963	£13,051	£64,433
Profit Before Tax	£4,511	£4,693	£4,889	£5,247	£5,614	£24,953
Profit After Tax	£3,654	£3,802	£3,960	£4,250	£4,547	£20,212
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£3,656	£9,402	£13,956	£17,552	£13,814	£58,380
Return From Rental Income (%)	4%	4%	5%	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