Flat HA9 3 beds 2 baths

Fulton Rd, Wembley HA9

London, England · HA9

Initial Investment

First Year

£263,950First Year

Profit From Rental Income

After 5 Years

£58,432

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£81,241

↗ 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	£50,808	£51,570	£52,859	£54,181	£55,806	£265,225
Total Expenses	£38,305	£38,427	£38,599	£38,775	£38,980	£193,087
Profit Before Tax	£12,503	£13,143	£14,260	£15,406	£16,826	£72,138
Profit After Tax	£10,127	£10,646	£11,551	£12,479	£13,629	£58,432
Change In Property Value	£8	£8	£15,740	£28,096	£37,388	£81,241
Net Return	£10,135	£10,654	£27,291	£40,575	£51,017	£139,672
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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