Flat HA9 2 beds 1 bath

Danes Court, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£23,813

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£42,939

↗ 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	£19,404	£19,695	£19,990	£20,490	£21,003	£100,582
Total Expenses	£14,076	£14,155	£14,225	£14,317	£14,411	£71,183
Profit Before Tax	£5,328	£5,540	£5,765	£6,173	£6,592	£29,399
Profit After Tax	£4,316	£4,488	£4,670	£5,000	£5,339	£23,813
Change In Property Value	£3	£6,300	£11,246	£14,965	£10,425	£42,939
Net Return	£4,319	£10,788	£15,916	£19,965	£15,765	£66,752
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