Flat HA9 6 beds 5 baths

Harrow Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£76,320

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 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	£70,836	£71,899	£73,696	£75,538	£77,805	£369,774
Total Expenses	£54,710	£54,862	£55,085	£55,313	£55,582	£275,552
Profit Before Tax	£16,126	£17,036	£18,611	£20,225	£22,222	£94,222
Profit After Tax	£13,062	£13,800	£15,075	£16,383	£18,000	£76,320
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£13,074	£13,811	£38,076	£57,438	£72,634	£195,032
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	9%	14%	18%	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