Flat HA9 0 beds 1 bath

Carlton Avenue East, Wembley HA9

London, England · HA9

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£6,641

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£21,162

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,624	£12,813	£13,134	£13,462	£13,866	£65,899
Total Expenses	£11,396	£11,461	£11,536	£11,612	£11,695	£57,700
Profit Before Tax	£1,228	£1,353	£1,598	£1,850	£2,170	£8,199
Profit After Tax	£995	£1,096	£1,294	£1,498	£1,758	£6,641
Change In Property Value	£2	£2	£4,100	£7,319	£9,739	£21,162
Net Return	£997	£1,098	£5,394	£8,817	£11,497	£27,803
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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