Flat HA9 2 beds 2 baths

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£192,200First Year

Profit From Rental Income

After 5 Years

£41,002

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£60,079

↗ 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	£37,572	£38,136	£39,089	£40,066	£41,268	£196,131
Total Expenses	£28,848	£28,950	£29,089	£29,230	£29,393	£145,511
Profit Before Tax	£8,724	£9,185	£10,000	£10,836	£11,875	£50,620
Profit After Tax	£7,066	£7,440	£8,100	£8,777	£9,619	£41,002
Change In Property Value	£6	£6	£11,640	£20,778	£27,649	£60,079
Net Return	£7,072	£7,446	£19,740	£29,555	£37,268	£101,081
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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