Flat HA9 3 beds 2 baths

Point Pl, Wembley HA9

London, England · HA9

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£35,397

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£36,648	£37,198	£38,128	£39,081	£40,253	£191,308
Total Expenses	£29,271	£29,372	£29,508	£29,648	£29,807	£147,607
Profit Before Tax	£7,377	£7,825	£8,619	£9,433	£10,446	£43,700
Profit After Tax	£5,975	£6,339	£6,982	£7,641	£8,461	£35,397
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£5,981	£6,344	£18,882	£28,883	£36,728	£96,818
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