Flat HA9 2 beds 2 baths

581 North End Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£195,000First Year

Profit From Rental Income

After 5 Years

£52,007

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£80,425

↗ 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	£36,348	£36,893	£37,447	£38,383	£39,342	£188,413
Total Expenses	£24,618	£24,723	£24,819	£24,954	£25,093	£124,207
Profit Before Tax	£11,730	£12,171	£12,628	£13,428	£14,249	£64,206
Profit After Tax	£9,501	£9,858	£10,228	£10,877	£11,542	£52,007
Change In Property Value	£6	£11,800	£21,063	£28,029	£19,527	£80,425
Net Return	£9,507	£21,658	£31,292	£38,906	£31,069	£132,432
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