Terraced
HA0
4 beds
2 baths
The Croft, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£51,632
↗ 27%After 5 Years
Change In Property Value
£79,062
↗ 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 | £34,224 | £34,737 | £35,258 | £36,140 | £37,043 | £177,403 |
| Total Expenses | £22,584 | £22,648 | £22,710 | £22,809 | £22,910 | £113,660 |
| Profit Before Tax | £11,640 | £12,090 | £12,548 | £13,331 | £14,134 | £63,743 |
| Profit After Tax | £9,428 | £9,793 | £10,164 | £10,798 | £11,448 | £51,632 |
| Change In Property Value | £6 | £11,600 | £20,706 | £27,554 | £19,196 | £79,062 |
| Net Return | £9,434 | £21,393 | £30,870 | £38,352 | £30,644 | £130,694 |
| 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