Flat HA9 3 beds 2 baths

Olympic Way, Wembley HA9

London, England · HA9

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£37,993

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 10%After 5 Years

Return On Investment

49%

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	£38,808	£39,390	£40,375	£41,384	£42,626	£202,583
Total Expenses	£30,876	£30,980	£31,122	£31,267	£31,433	£155,678
Profit Before Tax	£7,932	£8,410	£9,253	£10,118	£11,192	£46,905
Profit After Tax	£6,425	£6,812	£7,495	£8,195	£9,066	£37,993
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£6,431	£6,818	£20,095	£30,687	£38,996	£103,027
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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