Flat HA9 2 beds 2 baths

Wembley Park, London HA9

London, England · HA9

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£50,952

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,062

↗ 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	£35,724	£36,260	£36,804	£37,724	£38,667	£185,178
Total Expenses	£24,234	£24,337	£24,433	£24,567	£24,704	£122,275
Profit Before Tax	£11,490	£11,922	£12,371	£13,157	£13,963	£62,904
Profit After Tax	£9,307	£9,657	£10,020	£10,657	£11,310	£50,952
Change In Property Value	£6	£11,600	£20,706	£27,554	£19,196	£79,062
Net Return	£9,313	£21,257	£30,727	£38,211	£30,506	£130,014
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	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