Flat HA9 2 beds 1 bath

Park Chase, Wembley HA9

London, England · HA9

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£34,045

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£56,570

↗ 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	£25,560	£25,943	£26,333	£26,991	£27,666	£132,492
Total Expenses	£17,909	£17,997	£18,077	£18,185	£18,295	£90,462
Profit Before Tax	£7,651	£7,946	£8,256	£8,806	£9,371	£42,031
Profit After Tax	£6,198	£6,437	£6,687	£7,133	£7,590	£34,045
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£6,202	£14,737	£21,503	£26,849	£21,326	£90,615
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