Detached
HA0
4 beds
2 baths
Bowrons Avenue, Wembley, Middlesex HA0
London, England · HA0
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£81,269
↗ 27%After 5 Years
Change In Property Value
£122,676
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,100 | £53,897 | £54,705 | £56,073 | £57,474 | £275,248 |
| Total Expenses | £34,766 | £34,858 | £34,949 | £35,096 | £35,247 | £174,917 |
| Profit Before Tax | £18,334 | £19,038 | £19,756 | £20,976 | £22,227 | £100,332 |
| Profit After Tax | £14,851 | £15,421 | £16,002 | £16,991 | £18,004 | £81,269 |
| Change In Property Value | £9 | £17,999 | £32,129 | £42,754 | £29,785 | £122,676 |
| Net Return | £14,860 | £33,420 | £48,131 | £59,745 | £47,789 | £203,945 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change