Flat HA9 1 bed 1 bath

Havenwood, Wembley HA9

London, England · HA9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£22,276

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£18,480	£18,757	£19,039	£19,515	£20,002	£95,793
Total Expenses	£13,501	£13,578	£13,647	£13,737	£13,828	£68,291
Profit Before Tax	£4,980	£5,179	£5,391	£5,778	£6,174	£27,502
Profit After Tax	£4,033	£4,195	£4,367	£4,680	£5,001	£22,276
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£4,036	£10,195	£15,077	£18,932	£14,930	£63,171
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	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