Flat HA9 2 beds 1 bath

Wembley, Greater London HA9

London, England · HA9

Initial Investment

First Year

£181,700First Year

Profit From Rental Income

After 5 Years

£48,116

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£75,245

↗ 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	£34,008	£34,518	£35,036	£35,912	£36,810	£176,283
Total Expenses	£23,161	£23,262	£23,355	£23,485	£23,617	£116,881
Profit Before Tax	£10,847	£11,256	£11,681	£12,427	£13,193	£59,403
Profit After Tax	£8,786	£9,117	£9,461	£10,066	£10,686	£48,116
Change In Property Value	£6	£11,040	£19,707	£26,224	£18,269	£75,245
Net Return	£8,791	£20,157	£29,168	£36,290	£28,955	£123,362
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
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