Flat HA9 1 bed 1 bath

The Pages, Cecil Avenue, Wembley, Middlesex HA9

London, England · HA9

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£19,913

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,743

↗ 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	£23,712	£24,068	£24,669	£25,286	£26,045	£123,780
Total Expenses	£19,646	£19,728	£19,831	£19,936	£20,055	£99,196
Profit Before Tax	£4,066	£4,340	£4,839	£5,350	£5,990	£24,584
Profit After Tax	£3,293	£3,515	£3,919	£4,333	£4,852	£19,913
Change In Property Value	£4	£4	£7,700	£13,745	£18,290	£39,743
Net Return	£3,297	£3,519	£11,619	£18,078	£23,142	£59,656
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	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