Flat HA9 4 beds 2 baths

Beverley Gardens, Wembley HA9

London, England · HA9

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£35,582

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£58,615

↗ 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	£26,484	£26,881	£27,284	£27,967	£28,666	£137,282
Total Expenses	£18,484	£18,573	£18,655	£18,765	£18,877	£93,354
Profit Before Tax	£8,000	£8,308	£8,630	£9,202	£9,788	£43,928
Profit After Tax	£6,480	£6,729	£6,990	£7,453	£7,929	£35,582
Change In Property Value	£4	£8,600	£15,351	£20,428	£14,232	£58,615
Net Return	£6,485	£15,329	£22,341	£27,881	£22,160	£94,197
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