Flat HA9 1 bed 1 bath

Tokyngton Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£101,900First Year

Profit From Rental Income

After 5 Years

£15,422

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,446

↗ 10%After 5 Years

Return On Investment

48%

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	£19,956	£20,255	£20,762	£21,281	£21,919	£104,173
Total Expenses	£16,850	£16,926	£17,020	£17,116	£17,222	£85,134
Profit Before Tax	£3,106	£3,329	£3,742	£4,165	£4,697	£19,039
Profit After Tax	£2,516	£2,697	£3,031	£3,374	£3,805	£15,422
Change In Property Value	£3	£3	£6,480	£11,567	£15,392	£33,446
Net Return	£2,519	£2,700	£9,511	£14,941	£19,197	£48,868
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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