Flat HA9 2 beds 2 baths

Wembley Park, London HA9

London, England · HA9

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£34,291

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£59,873

↗ 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	£35,724	£36,260	£37,166	£38,096	£39,238	£186,484
Total Expenses	£28,584	£28,683	£28,817	£28,954	£29,111	£144,149
Profit Before Tax	£7,140	£7,576	£8,349	£9,142	£10,128	£42,335
Profit After Tax	£5,783	£6,137	£6,763	£7,405	£8,203	£34,291
Change In Property Value	£6	£6	£11,600	£20,706	£27,554	£59,873
Net Return	£5,789	£6,143	£18,363	£28,111	£35,758	£94,164
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	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