Terraced
HA0
3 beds
1 bath
District Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£179,232First YearProfit From Rental Income
£48,354
↗ 27%After 5 Years
Change In Property Value
£74,284
↗ 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 | £32,148 | £32,630 | £33,120 | £33,948 | £34,796 | £166,642 |
| Total Expenses | £21,249 | £21,309 | £21,368 | £21,462 | £21,557 | £106,945 |
| Profit Before Tax | £10,899 | £11,321 | £11,751 | £12,486 | £13,239 | £59,697 |
| Profit After Tax | £8,829 | £9,170 | £9,518 | £10,114 | £10,724 | £48,354 |
| Change In Property Value | £5 | £10,899 | £19,455 | £25,889 | £18,036 | £74,284 |
| Net Return | £8,834 | £20,069 | £28,973 | £36,003 | £28,760 | £122,639 |
| 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