Flat HA9 1 bed 1 bath

Wembley Park, London HA9

London, England · HA9

Initial Investment

First Year

£147,750First Year

Profit From Rental Income

After 5 Years

£30,220

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£46,969

↗ 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	£29,376	£29,817	£30,562	£31,326	£32,266	£153,347
Total Expenses	£22,990	£23,080	£23,197	£23,318	£23,454	£116,039
Profit Before Tax	£6,386	£6,737	£7,365	£8,009	£8,812	£37,308
Profit After Tax	£5,173	£5,457	£5,965	£6,487	£7,137	£30,220
Change In Property Value	£5	£5	£9,100	£16,244	£21,616	£46,969
Net Return	£5,177	£5,461	£15,066	£22,731	£28,753	£77,189
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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