Flat HA0 2 beds 1 bath

Byron Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£16,147

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

48%

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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£17,133	£17,209	£17,304	£17,401	£17,509	£86,556
Profit Before Tax	£3,267	£3,497	£3,920	£4,353	£4,898	£19,935
Profit After Tax	£2,646	£2,832	£3,175	£3,526	£3,967	£16,147
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£2,650	£2,836	£9,775	£15,307	£19,645	£50,213
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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