Flat HA9 2 beds 2 baths

Forum House, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£30,251

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£32,340	£32,825	£33,646	£34,487	£35,521	£168,819
Total Expenses	£26,063	£26,158	£26,283	£26,411	£26,557	£131,472
Profit Before Tax	£6,277	£6,667	£7,363	£8,076	£8,964	£37,347
Profit After Tax	£5,084	£5,400	£5,964	£6,542	£7,261	£30,251
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£5,089	£5,406	£16,464	£25,284	£32,203	£84,446
Return From Rental Income (%)	3%	3%	3%	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