Flat HA0 1 bed 1 bath

Beresford Ave, Wembley HA0

London, England · HA0

Initial Investment

First Year

£108,200First Year

Profit From Rental Income

After 5 Years

£20,612

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£35,304

↗ 10%After 5 Years

Return On Investment

52%

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	£22,080	£22,411	£22,971	£23,546	£24,252	£115,261
Total Expenses	£17,777	£17,856	£17,955	£18,056	£18,170	£89,814
Profit Before Tax	£4,303	£4,555	£5,017	£5,490	£6,083	£25,447
Profit After Tax	£3,486	£3,690	£4,063	£4,447	£4,927	£20,612
Change In Property Value	£3	£3	£6,840	£12,210	£16,248	£35,304
Net Return	£3,489	£3,693	£10,904	£16,656	£21,174	£55,916
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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