Flat HA9 2 beds 2 baths

Hirst Crescent, Wembley HA9

London, England · HA9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£16,257

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 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	£20,640	£20,950	£21,473	£22,010	£22,670	£107,744
Total Expenses	£17,355	£17,432	£17,527	£17,625	£17,734	£87,673
Profit Before Tax	£3,285	£3,518	£3,946	£4,385	£4,937	£20,070
Profit After Tax	£2,661	£2,849	£3,196	£3,552	£3,999	£16,257
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£2,664	£2,853	£9,896	£15,512	£19,914	£50,839
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