Flat HA9 1 bed 0 baths

High Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£13,277

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 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	£18,168	£18,441	£18,902	£19,374	£19,955	£94,839
Total Expenses	£15,521	£15,594	£15,683	£15,774	£15,875	£78,448
Profit Before Tax	£2,647	£2,846	£3,218	£3,600	£4,080	£16,392
Profit After Tax	£2,144	£2,306	£2,607	£2,916	£3,305	£13,277
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£2,147	£2,308	£8,507	£13,447	£17,320	£43,730
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	2%	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