Flat HA9 2 beds 2 baths

Cedar House, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£43,794

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£69,520

↗ 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	£31,416	£31,887	£32,366	£33,175	£34,004	£162,848
Total Expenses	£21,551	£21,648	£21,737	£21,860	£21,985	£108,780
Profit Before Tax	£9,865	£10,239	£10,629	£11,315	£12,019	£54,067
Profit After Tax	£7,991	£8,294	£8,609	£9,165	£9,735	£43,794
Change In Property Value	£5	£10,200	£18,207	£24,229	£16,879	£69,520
Net Return	£7,996	£18,494	£26,816	£33,394	£26,615	£113,315
Return From Rental Income (%)	5%	5%	5%	5%	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