Semi Detached
HA0
3 beds
1 bath
Wembley HA0
London, England · HA0
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£41,870
↗ 27%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,020 | £28,440 | £28,867 | £29,589 | £30,328 | £145,244 |
| Total Expenses | £18,585 | £18,640 | £18,693 | £18,775 | £18,860 | £93,552 |
| Profit Before Tax | £9,435 | £9,801 | £10,174 | £10,813 | £11,468 | £51,692 |
| Profit After Tax | £7,642 | £7,939 | £8,241 | £8,759 | £9,289 | £41,870 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £7,647 | £17,439 | £25,199 | £31,325 | £25,010 | £106,619 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change