Flat HA0 2 beds 1 bath

Brewery Close, Harrow Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£10,625

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£30,865

↗ 10%After 5 Years

Return On Investment

45%

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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£15,627	£15,699	£15,787	£15,877	£15,976	£78,966
Profit Before Tax	£2,013	£2,205	£2,565	£2,934	£3,400	£13,117
Profit After Tax	£1,631	£1,786	£2,078	£2,377	£2,754	£10,625
Change In Property Value	£3	£3	£5,980	£10,675	£14,205	£30,865
Net Return	£1,634	£1,789	£8,058	£13,051	£16,958	£41,490
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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