Flat HA0 3 beds 2 baths

Beresford Ave, Wembley HA0

London, England · HA0

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£59,472

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 10%After 5 Years

Return On Investment

53%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,588	£52,362	£53,671	£55,013	£56,663	£269,296
Total Expenses	£38,859	£38,983	£39,156	£39,334	£39,542	£195,875
Profit Before Tax	£12,729	£13,379	£14,514	£15,678	£17,121	£73,422
Profit After Tax	£10,310	£10,837	£11,757	£12,699	£13,868	£59,472
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£10,318	£10,845	£27,737	£41,224	£51,826	£141,951
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change