Flat HA9 2 beds 1 bath

Wellspring Crescent, Wembley HA9

London, England · HA9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,489

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,896	£16,972	£17,066	£17,162	£17,268	£85,364
Profit Before Tax	£3,120	£3,344	£3,758	£4,183	£4,717	£19,122
Profit After Tax	£2,527	£2,709	£3,044	£3,388	£3,821	£15,489
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,530	£2,712	£9,544	£14,991	£19,260	£49,038
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