Semi Detached
HA0
4 beds
1 bath
Chaplin Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£67,389
↗ 27%After 5 Years
Change In Property Value
£102,236
↗ 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 | £44,256 | £44,920 | £45,594 | £46,733 | £47,902 | £229,405 |
| Total Expenses | £29,057 | £29,136 | £29,213 | £29,338 | £29,465 | £146,209 |
| Profit Before Tax | £15,199 | £15,784 | £16,380 | £17,396 | £18,437 | £83,196 |
| Profit After Tax | £12,311 | £12,785 | £13,268 | £14,090 | £14,934 | £67,389 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £12,319 | £27,785 | £40,043 | £49,721 | £39,756 | £169,624 |
| 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