Flat HA9 1 bed 1 bath

Cedar House, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£18,807

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 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	£22,788	£23,130	£23,708	£24,301	£25,030	£118,956
Total Expenses	£18,959	£19,039	£19,140	£19,243	£19,358	£95,738
Profit Before Tax	£3,829	£4,091	£4,569	£5,058	£5,672	£23,219
Profit After Tax	£3,102	£3,314	£3,701	£4,097	£4,594	£18,807
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,106	£3,317	£11,101	£17,306	£22,172	£57,002
Return From Rental Income (%)	3%	3%	3%	3%	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