Flat HA0 1 bed 1 bath

District Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£8,132

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£26,834

↗ 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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£13,847	£13,916	£13,998	£14,082	£14,173	£70,016
Profit Before Tax	£1,489	£1,650	£1,957	£2,272	£2,671	£10,040
Profit After Tax	£1,206	£1,336	£1,585	£1,841	£2,164	£8,132
Change In Property Value	£3	£3	£5,199	£9,280	£12,350	£26,834
Net Return	£1,209	£1,339	£6,784	£11,121	£14,513	£34,966
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
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