Flat HA9 2 beds 2 baths

Maple House, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£38,656

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£62,704

↗ 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	£28,332	£28,757	£29,188	£29,918	£30,666	£146,861
Total Expenses	£19,634	£19,726	£19,810	£19,925	£20,043	£99,138
Profit Before Tax	£8,698	£9,031	£9,378	£9,993	£10,623	£47,723
Profit After Tax	£7,046	£7,315	£7,596	£8,094	£8,605	£38,656
Change In Property Value	£5	£9,200	£16,422	£21,853	£15,224	£62,704
Net Return	£7,050	£16,515	£24,018	£29,947	£23,829	£101,360
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
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