Flat HA9 2 beds 2 baths

Quadrant Court, Empire Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£32,026

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 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	£24,336	£24,701	£25,072	£25,698	£26,341	£126,148
Total Expenses	£17,143	£17,229	£17,307	£17,412	£17,519	£86,610
Profit Before Tax	£7,193	£7,472	£7,764	£8,287	£8,822	£39,538
Profit After Tax	£5,827	£6,052	£6,289	£6,712	£7,146	£32,026
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£5,831	£13,952	£20,391	£25,477	£20,219	£85,870
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
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