Flat HA9 2 beds 2 baths

South Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£42,785

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£21,168	£21,264	£21,352	£21,473	£21,597	£106,854
Profit Before Tax	£9,636	£10,002	£10,383	£11,055	£11,744	£52,821
Profit After Tax	£7,805	£8,102	£8,410	£8,955	£9,513	£42,785
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£7,810	£18,102	£26,260	£32,708	£26,061	£110,942
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