Flat HA9 2 beds 2 baths

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£189,050First Year

Profit From Rental Income

After 5 Years

£40,257

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,150

↗ 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	£36,996	£37,551	£38,490	£39,452	£40,636	£193,124
Total Expenses	£28,433	£28,535	£28,672	£28,812	£28,973	£143,425
Profit Before Tax	£8,563	£9,016	£9,818	£10,640	£11,663	£49,700
Profit After Tax	£6,936	£7,303	£7,953	£8,619	£9,447	£40,257
Change In Property Value	£6	£6	£11,460	£20,457	£27,222	£59,150
Net Return	£6,941	£7,309	£19,413	£29,075	£36,669	£99,407
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