Flat HA9 0 beds 1 bath

Rutherford Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£27,250First Year

Profit From Rental Income

After 5 Years

£494

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£11,927

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,388	£5,469	£5,551	£5,690	£5,832	£27,929
Total Expenses	£5,354	£5,412	£5,461	£5,517	£5,574	£27,319
Profit Before Tax	£34	£57	£89	£173	£258	£610
Profit After Tax	£27	£46	£72	£140	£209	£494
Change In Property Value	£1	£1,750	£3,124	£4,157	£2,896	£11,927
Net Return	£28	£1,796	£3,196	£4,297	£3,105	£12,422
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	7%	12%	16%	11%	46%

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