Flat HA9 2 beds 1 bath

Kings Drive, Wembley HA9

London, England · HA9

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£10,727

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,020	£16,260	£16,667	£17,083	£17,596	£83,627
Total Expenses	£13,918	£13,988	£14,071	£14,157	£14,251	£70,383
Profit Before Tax	£2,103	£2,273	£2,596	£2,927	£3,345	£13,243
Profit After Tax	£1,703	£1,841	£2,102	£2,371	£2,710	£10,727
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£1,706	£1,844	£7,303	£11,653	£15,062	£37,566
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

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