Flat HA9 1 bed 1 bath

Fulton Rd, Wembley HA9

London, England · HA9

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£33,035

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£55,207

↗ 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	£24,948	£25,322	£25,702	£26,345	£27,003	£129,320
Total Expenses	£17,526	£17,613	£17,692	£17,798	£17,907	£88,536
Profit Before Tax	£7,422	£7,709	£8,010	£8,546	£9,097	£40,784
Profit After Tax	£6,012	£6,244	£6,488	£6,923	£7,368	£33,035
Change In Property Value	£4	£8,100	£14,459	£19,240	£13,404	£55,207
Net Return	£6,016	£14,344	£20,947	£26,163	£20,772	£88,243
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