Semi Detached
HA0
4 beds
2 baths
Manor Farm Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£62,749
↗ 27%After 5 Years
Change In Property Value
£95,420
↗ 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 | £41,304 | £41,924 | £42,552 | £43,616 | £44,707 | £214,103 |
| Total Expenses | £27,153 | £27,227 | £27,300 | £27,417 | £27,537 | £136,635 |
| Profit Before Tax | £14,151 | £14,696 | £15,252 | £16,199 | £17,170 | £77,468 |
| Profit After Tax | £11,462 | £11,904 | £12,354 | £13,121 | £13,907 | £62,749 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £11,469 | £25,904 | £37,344 | £46,376 | £37,075 | £158,169 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change