Flat HA9 2 beds 1 bath

Wellspring Crescent, Wembley HA9

London, England · HA9

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£15,873

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 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	£20,328	£20,633	£21,149	£21,677	£22,328	£106,115
Total Expenses	£17,126	£17,202	£17,297	£17,393	£17,501	£86,519
Profit Before Tax	£3,202	£3,431	£3,852	£4,284	£4,827	£19,596
Profit After Tax	£2,594	£2,779	£3,120	£3,470	£3,910	£15,873
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,597	£2,782	£9,720	£15,251	£19,587	£49,939
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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