Semi Detached HA0 4 beds 3 baths

The Grange, Wembley HA0

London, England · HA0

Initial Investment

First Year

£244,000First Year

Profit From Rental Income

After 5 Years

£65,505

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£99,509

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,068	£43,714	£44,370	£45,479	£46,616	£223,247
Total Expenses	£28,295	£28,372	£28,447	£28,569	£28,693	£142,376
Profit Before Tax	£14,773	£15,342	£15,922	£16,910	£17,923	£80,871
Profit After Tax	£11,966	£12,427	£12,897	£13,697	£14,517	£65,505
Change In Property Value	£7	£14,600	£26,061	£34,680	£24,160	£99,509
Net Return	£11,974	£27,027	£38,958	£48,377	£38,678	£165,015
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change