Flat HA0 5 beds 3 baths

Blockley Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£52,196

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 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	£56,052	£56,893	£58,315	£59,773	£61,566	£292,599
Total Expenses	£45,296	£45,427	£45,612	£45,801	£46,023	£228,159
Profit Before Tax	£10,756	£11,466	£12,703	£13,972	£15,543	£64,440
Profit After Tax	£8,712	£9,288	£10,290	£11,317	£12,590	£52,196
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£8,721	£9,297	£29,290	£45,233	£57,722	£150,263
Return From Rental Income (%)	3%	3%	3%	4%	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