Flat HA9 1 bed 1 bath

Marathon House, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£33,563

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£55,889

↗ 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	£25,260	£25,639	£26,023	£26,674	£27,341	£130,937
Total Expenses	£17,718	£17,806	£17,885	£17,992	£18,101	£89,502
Profit Before Tax	£7,542	£7,833	£8,138	£8,682	£9,240	£41,436
Profit After Tax	£6,109	£6,345	£6,592	£7,032	£7,484	£33,563
Change In Property Value	£4	£8,200	£14,637	£19,478	£13,570	£55,889
Net Return	£6,113	£14,545	£21,229	£26,510	£21,054	£89,452
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
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