Flat HA9 2 beds 2 baths

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£199,550First Year

Profit From Rental Income

After 5 Years

£42,788

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£62,247

↗ 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	£38,928	£39,512	£40,500	£41,512	£42,758	£203,209
Total Expenses	£29,817	£29,921	£30,063	£30,208	£30,375	£150,384
Profit Before Tax	£9,111	£9,591	£10,437	£11,304	£12,382	£52,825
Profit After Tax	£7,380	£7,768	£8,454	£9,156	£10,030	£42,788
Change In Property Value	£6	£6	£12,060	£21,528	£28,647	£62,247
Net Return	£7,386	£7,774	£20,514	£30,684	£38,677	£105,035
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