Flat HA9 2 beds 1 bath

Wellspring Crescent, Wembley HA9

London, England · HA9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£25,350

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£44,984

↗ 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	£20,328	£20,633	£20,942	£21,466	£22,003	£105,372
Total Expenses	£14,651	£14,731	£14,803	£14,897	£14,993	£74,075
Profit Before Tax	£5,677	£5,902	£6,139	£6,569	£7,009	£31,297
Profit After Tax	£4,599	£4,781	£4,973	£5,321	£5,677	£25,350
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£4,602	£11,381	£16,754	£20,998	£16,599	£70,334
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