Flat HA9 2 beds 2 baths

Chamberlayne Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£15,151

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,033

↗ 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	£19,716	£20,012	£20,512	£21,025	£21,656	£102,920
Total Expenses	£16,668	£16,743	£16,836	£16,931	£17,037	£84,215
Profit Before Tax	£3,048	£3,269	£3,676	£4,094	£4,619	£18,705
Profit After Tax	£2,469	£2,648	£2,977	£3,316	£3,741	£15,151
Change In Property Value	£3	£3	£6,400	£11,424	£15,202	£33,033
Net Return	£2,472	£2,651	£9,378	£14,740	£18,943	£48,184
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	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