Flat HA9 2 beds 2 baths

Hirst Crescent, North Wembley HA9

London, England · HA9

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£14,383

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,092	£19,378	£19,863	£20,359	£20,970	£99,663
Total Expenses	£16,208	£16,283	£16,374	£16,468	£16,572	£81,906
Profit Before Tax	£2,884	£3,095	£3,488	£3,891	£4,398	£17,757
Profit After Tax	£2,336	£2,507	£2,826	£3,152	£3,563	£14,383
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£2,339	£2,510	£9,026	£14,219	£18,290	£46,384
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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