Flat HA0 2 beds 2 baths

Tristan Court, King George Crescent, Wembley HA0

London, England · HA0

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£13,900

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£36,125

↗ 10%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£17,949	£18,026	£18,122	£18,219	£18,328	£90,645
Profit Before Tax	£2,703	£2,935	£3,364	£3,804	£4,356	£17,161
Profit After Tax	£2,189	£2,378	£2,725	£3,081	£3,528	£13,900
Change In Property Value	£3	£3	£6,999	£12,493	£16,625	£36,125
Net Return	£2,193	£2,381	£9,724	£15,574	£20,153	£50,025
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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