Flat HA9 0 beds 1 bath

Pempath Place, Wembley HA9

London, England · HA9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£10,990

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£25,900

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£9,283	£9,351	£9,410	£9,482	£9,555	£47,080
Profit Before Tax	£2,417	£2,525	£2,644	£2,873	£3,109	£13,568
Profit After Tax	£1,958	£2,045	£2,142	£2,327	£2,518	£10,990
Change In Property Value	£2	£3,800	£6,783	£9,026	£6,288	£25,900
Net Return	£1,959	£5,845	£8,925	£11,354	£8,806	£36,889
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	20%	15%	64%

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