Flat HA9 1 bed 1 bath

South Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£101,550First Year

Profit From Rental Income

After 5 Years

£24,630

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£44,029

↗ 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	£19,896	£20,194	£20,497	£21,010	£21,535	£103,133
Total Expenses	£14,382	£14,462	£14,533	£14,626	£14,722	£72,725
Profit Before Tax	£5,514	£5,732	£5,964	£6,383	£6,814	£30,407
Profit After Tax	£4,466	£4,643	£4,831	£5,171	£5,519	£24,630
Change In Property Value	£3	£6,460	£11,531	£15,345	£10,690	£44,029
Net Return	£4,469	£11,103	£16,362	£20,515	£16,209	£68,659
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	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