Flat HA9 2 beds 2 baths

South Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£28,423

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£30,804	£31,266	£32,048	£32,849	£33,834	£160,801
Total Expenses	£24,918	£25,010	£25,131	£25,255	£25,396	£125,711
Profit Before Tax	£5,886	£6,256	£6,916	£7,594	£8,438	£35,090
Profit After Tax	£4,768	£5,067	£5,602	£6,151	£6,835	£28,423
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,773	£5,072	£15,603	£24,001	£30,588	£80,037
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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