Flat HA9 1 bed 1 bath

Wembley Park Gardens, Wembley Park HA9

London, England · HA9

Initial Investment

First Year

£134,450First Year

Profit From Rental Income

After 5 Years

£22,306

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£43,046

↗ 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	£25,692	£26,077	£26,729	£27,398	£28,219	£134,116
Total Expenses	£21,114	£21,198	£21,306	£21,417	£21,542	£106,577
Profit Before Tax	£4,578	£4,879	£5,423	£5,980	£6,678	£27,538
Profit After Tax	£3,708	£3,952	£4,393	£4,844	£5,409	£22,306
Change In Property Value	£4	£4	£8,340	£14,887	£19,811	£43,046
Net Return	£3,713	£3,956	£12,733	£19,731	£25,219	£65,352
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	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