Flat HA9 2 beds 2 baths

Chamberlayne Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£107,499First Year

Profit From Rental Income

After 5 Years

£26,360

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 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	£20,940	£21,254	£21,573	£22,112	£22,665	£108,544
Total Expenses	£15,033	£15,115	£15,188	£15,284	£15,381	£76,001
Profit Before Tax	£5,907	£6,139	£6,385	£6,829	£7,284	£32,543
Profit After Tax	£4,784	£4,973	£5,172	£5,531	£5,900	£26,360
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£4,788	£11,773	£17,310	£21,684	£17,152	£72,707
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
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