Flat HA9 0 beds 0 baths

19 Bridge Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£62,766

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£94,738

↗ 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	£42,816	£43,458	£44,110	£45,213	£46,343	£221,940
Total Expenses	£28,643	£28,757	£28,864	£29,016	£29,171	£144,451
Profit Before Tax	£14,173	£14,701	£15,246	£16,197	£17,172	£77,489
Profit After Tax	£11,480	£11,908	£12,350	£13,120	£13,909	£62,766
Change In Property Value	£7	£13,900	£24,812	£33,017	£23,002	£94,738
Net Return	£11,487	£25,808	£37,161	£46,137	£36,911	£157,504
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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