Flat HA9 2 beds 2 baths

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£195,350First Year

Profit From Rental Income

After 5 Years

£41,794

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,008

↗ 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	£38,160	£38,732	£39,701	£40,693	£41,914	£199,200
Total Expenses	£29,264	£29,367	£29,507	£29,650	£29,815	£147,603
Profit Before Tax	£8,896	£9,365	£10,194	£11,043	£12,099	£51,597
Profit After Tax	£7,206	£7,586	£8,257	£8,945	£9,800	£41,794
Change In Property Value	£6	£6	£11,820	£21,099	£28,077	£61,008
Net Return	£7,212	£7,592	£20,077	£30,044	£37,877	£102,802
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