Flat HA9 2 beds 2 baths

North End Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£45,859

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£72,246

↗ 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	£32,652	£33,142	£33,639	£34,480	£35,342	£169,254
Total Expenses	£22,318	£22,417	£22,508	£22,634	£22,762	£112,639
Profit Before Tax	£10,334	£10,725	£11,131	£11,846	£12,579	£56,616
Profit After Tax	£8,371	£8,687	£9,016	£9,596	£10,189	£45,859
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£8,376	£19,287	£27,938	£34,774	£27,731	£118,105
Return From Rental Income (%)	5%	5%	5%	6%	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