Flat HA9 3 beds 2 baths

Fulton Rd, Wembley HA9

London, England · HA9

Initial Investment

First Year

£263,950First Year

Profit From Rental Income

After 5 Years

£49,572

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,241

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,480	£49,207	£50,437	£51,698	£53,249	£253,072
Total Expenses	£38,072	£38,191	£38,357	£38,527	£38,725	£191,872
Profit Before Tax	£10,408	£11,016	£12,080	£13,171	£14,525	£61,201
Profit After Tax	£8,430	£8,923	£9,785	£10,669	£11,765	£49,572
Change In Property Value	£8	£8	£15,740	£28,096	£37,388	£81,241
Net Return	£8,438	£8,931	£25,525	£38,765	£49,153	£130,813
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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