Flat HA9 2 beds 1 bath

Linden Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£20,297

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 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	£24,024	£24,384	£24,994	£25,619	£26,387	£125,409
Total Expenses	£19,876	£19,958	£20,062	£20,168	£20,287	£100,350
Profit Before Tax	£4,148	£4,427	£4,932	£5,451	£6,100	£25,058
Profit After Tax	£3,360	£3,586	£3,995	£4,415	£4,941	£20,297
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£3,364	£3,590	£11,795	£18,338	£23,469	£60,556
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	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