Flat HA9 2 beds 2 baths

Chamberlayne Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£107,499First Year

Profit From Rental Income

After 5 Years

£16,595

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 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	£20,940	£21,254	£21,785	£22,330	£23,000	£109,310
Total Expenses	£17,583	£17,661	£17,757	£17,855	£17,965	£88,822
Profit Before Tax	£3,357	£3,593	£4,028	£4,475	£5,035	£20,488
Profit After Tax	£2,719	£2,911	£3,263	£3,625	£4,078	£16,595
Change In Property Value	£3	£3	£6,800	£12,138	£16,152	£35,098
Net Return	£2,722	£2,914	£10,063	£15,763	£20,231	£51,693
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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