Flat HA9 1 bed 1 bath

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£155,450First Year

Profit From Rental Income

After 5 Years

£32,073

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,240

↗ 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	£30,792	£31,254	£32,035	£32,836	£33,821	£160,738
Total Expenses	£24,004	£24,096	£24,217	£24,341	£24,483	£121,142
Profit Before Tax	£6,788	£7,158	£7,818	£8,495	£9,339	£39,596
Profit After Tax	£5,498	£5,798	£6,332	£6,881	£7,564	£32,073
Change In Property Value	£5	£5	£9,540	£17,029	£22,661	£49,240
Net Return	£5,503	£5,802	£15,873	£23,910	£30,225	£81,313
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	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