Terraced
HA0
3 beds
2 baths
Cromwell Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£46,510
↗ 27%After 5 Years
Change In Property Value
£71,565
↗ 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 | £30,972 | £31,437 | £31,908 | £32,706 | £33,523 | £160,546 |
| Total Expenses | £20,489 | £20,548 | £20,605 | £20,696 | £20,788 | £103,126 |
| Profit Before Tax | £10,483 | £10,889 | £11,303 | £12,010 | £12,735 | £57,420 |
| Profit After Tax | £8,491 | £8,820 | £9,155 | £9,728 | £10,316 | £46,510 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £8,496 | £19,320 | £27,898 | £34,669 | £27,691 | £118,075 |
| 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