Flat HA0 3 beds 2 baths

Beresford Avenue, Wembley HA0

London, England · HA0

Initial Investment

First Year

£254,500First Year

Profit From Rental Income

After 5 Years

£40,074

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£78,454

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,844	£45,517	£46,655	£47,821	£49,256	£234,092
Total Expenses	£36,637	£36,751	£36,907	£37,068	£37,254	£184,617
Profit Before Tax	£8,207	£8,766	£9,747	£10,753	£12,002	£49,474
Profit After Tax	£6,647	£7,100	£7,895	£8,710	£9,721	£40,074
Change In Property Value	£8	£8	£15,200	£27,133	£36,106	£78,454
Net Return	£6,655	£7,108	£23,096	£35,842	£45,827	£118,528
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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