Flat HA9 3 beds 1 bath

Rutherford Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£51,480

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,744

↗ 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	£36,036	£36,577	£37,125	£38,053	£39,005	£186,796
Total Expenses	£24,426	£24,530	£24,626	£24,761	£24,898	£123,241
Profit Before Tax	£11,610	£12,047	£12,499	£13,293	£14,106	£63,555
Profit After Tax	£9,404	£9,758	£10,124	£10,767	£11,426	£51,480
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£9,410	£21,458	£31,009	£38,559	£30,788	£131,223
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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