Flat HA9 2 beds 1 bath

Kings Drive, Wembley HA9

London, England · HA9

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£23,286

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£42,257

↗ 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	£19,092	£19,378	£19,669	£20,161	£20,665	£98,965
Total Expenses	£13,883	£13,962	£14,032	£14,123	£14,216	£70,217
Profit Before Tax	£5,209	£5,416	£5,637	£6,038	£6,449	£28,748
Profit After Tax	£4,219	£4,387	£4,566	£4,890	£5,223	£23,286
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£4,222	£10,587	£15,633	£19,618	£15,483	£65,543
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