Flat HA0 3 beds 1 bath

Lantern Close, Wembley HA0

London, England · HA0

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£26,645

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,448	£32,935	£33,758	£34,602	£35,640	£169,383
Total Expenses	£27,066	£27,161	£27,286	£27,414	£27,561	£136,488
Profit Before Tax	£5,382	£5,774	£6,472	£7,188	£8,079	£32,895
Profit After Tax	£4,359	£4,677	£5,242	£5,822	£6,544	£26,645
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£4,365	£4,682	£16,243	£25,457	£32,673	£83,421
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	46%

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