Flat HA9 2 beds 1 bath

Elizabeth House, High Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£39,700First Year

Profit From Rental Income

After 5 Years

£4,745

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£17,585

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,944	£8,063	£8,184	£8,389	£8,598	£41,178
Total Expenses	£6,945	£7,007	£7,060	£7,122	£7,186	£35,320
Profit Before Tax	£999	£1,056	£1,124	£1,266	£1,413	£5,858
Profit After Tax	£809	£856	£911	£1,026	£1,144	£4,745
Change In Property Value	£1	£2,580	£4,605	£6,128	£4,269	£17,585
Net Return	£811	£3,436	£5,516	£7,154	£5,414	£22,330
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

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