Flat HA9 2 beds 1 bath

Rutherford Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£179,600First Year

Profit From Rental Income

After 5 Years

£47,492

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£74,427

↗ 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	£33,636	£34,141	£34,653	£35,519	£36,407	£174,355
Total Expenses	£22,931	£23,032	£23,124	£23,252	£23,384	£115,723
Profit Before Tax	£10,705	£11,109	£11,529	£12,267	£13,023	£58,633
Profit After Tax	£8,671	£8,998	£9,338	£9,936	£10,549	£47,492
Change In Property Value	£5	£10,920	£19,492	£25,939	£18,071	£74,427
Net Return	£8,676	£19,918	£28,831	£35,875	£28,620	£121,920
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