Flat HA9 2 beds 2 baths

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£184,850First Year

Profit From Rental Income

After 5 Years

£32,915

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£57,911

↗ 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	£34,560	£35,078	£35,955	£36,854	£37,960	£180,408
Total Expenses	£27,714	£27,812	£27,942	£28,076	£28,229	£139,772
Profit Before Tax	£6,846	£7,267	£8,013	£8,778	£9,731	£40,635
Profit After Tax	£5,546	£5,886	£6,491	£7,110	£7,882	£32,915
Change In Property Value	£6	£6	£11,220	£20,028	£26,652	£57,911
Net Return	£5,551	£5,892	£17,711	£27,139	£34,534	£90,826
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