Flat HA9 1 bed 1 bath

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£140,400First Year

Profit From Rental Income

After 5 Years

£28,434

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£44,801

↗ 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	£28,020	£28,440	£29,151	£29,880	£30,776	£146,268
Total Expenses	£22,021	£22,109	£22,223	£22,340	£22,472	£111,165
Profit Before Tax	£5,999	£6,331	£6,928	£7,540	£8,304	£35,103
Profit After Tax	£4,859	£5,128	£5,612	£6,108	£6,727	£28,434
Change In Property Value	£4	£4	£8,680	£15,494	£20,618	£44,801
Net Return	£4,864	£5,133	£14,292	£21,602	£27,345	£73,235
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	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