Flat HA0 1 bed 1 bath

Watford Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£9,093

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£28,388

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,224	£16,467	£16,879	£17,301	£17,820	£84,691
Total Expenses	£14,533	£14,603	£14,687	£14,774	£14,868	£73,466
Profit Before Tax	£1,691	£1,864	£2,192	£2,527	£2,952	£11,226
Profit After Tax	£1,370	£1,510	£1,775	£2,047	£2,391	£9,093
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£1,372	£1,513	£7,275	£11,865	£15,456	£37,481
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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