Flat HA0 3 beds 2 baths

Affinity House, Grand Union, Beresford Avenue, Wembley HA0

London, England · HA0

Initial Investment

First Year

£289,500First Year

Profit From Rental Income

After 5 Years

£64,648

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£88,777

↗ 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	£55,524	£56,357	£57,766	£59,210	£60,986	£289,843
Total Expenses	£41,673	£41,802	£41,986	£42,174	£42,395	£210,030
Profit Before Tax	£13,851	£14,555	£15,780	£17,036	£18,592	£79,813
Profit After Tax	£11,219	£11,789	£12,782	£13,799	£15,059	£64,648
Change In Property Value	£9	£9	£17,200	£30,703	£40,856	£88,777
Net Return	£11,228	£11,798	£29,982	£44,501	£55,916	£153,425
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