Flat HA9 2 beds 2 baths

Point Pl, Wembley HA9

London, England · HA9

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£24,337

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,937

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,408	£27,819	£28,515	£29,227	£30,104	£143,073
Total Expenses	£22,396	£22,483	£22,596	£22,711	£22,841	£113,027
Profit Before Tax	£5,012	£5,336	£5,919	£6,517	£7,263	£30,046
Profit After Tax	£4,060	£4,322	£4,794	£5,278	£5,883	£24,337
Change In Property Value	£4	£4	£8,900	£15,887	£21,141	£45,937
Net Return	£4,064	£4,326	£13,694	£21,165	£27,024	£70,274
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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