Semi Detached HA0 3 beds 2 baths

Lyon Park Avenue, Alperton HA0

London, England · HA0

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£57,190

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£87,241

↗ 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	£37,764	£38,330	£38,905	£39,878	£40,875	£195,753
Total Expenses	£24,868	£24,938	£25,005	£25,113	£25,223	£125,148
Profit Before Tax	£12,896	£13,393	£13,900	£14,765	£15,652	£70,605
Profit After Tax	£10,445	£10,848	£11,259	£11,960	£12,678	£57,190
Change In Property Value	£6	£12,800	£22,848	£30,404	£21,182	£87,241
Net Return	£10,452	£23,648	£34,107	£42,364	£33,860	£144,431
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