Flat HA9 2 beds 2 baths

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£185,900First Year

Profit From Rental Income

After 5 Years

£39,511

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,221

↗ 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	£36,420	£36,966	£37,890	£38,838	£40,003	£190,117
Total Expenses	£28,019	£28,119	£28,255	£28,393	£28,552	£141,339
Profit Before Tax	£8,401	£8,847	£9,636	£10,444	£11,450	£48,779
Profit After Tax	£6,805	£7,166	£7,805	£8,460	£9,275	£39,511
Change In Property Value	£6	£6	£11,280	£20,135	£26,794	£58,221
Net Return	£6,811	£7,172	£19,085	£28,595	£36,069	£97,732
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