Terraced HA0 0 beds 2 baths

Watford Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£310,500First Year

Profit From Rental Income

After 5 Years

£83,100

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£125,409

↗ 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	£54,276	£55,090	£55,916	£57,314	£58,747	£281,344
Total Expenses	£35,529	£35,623	£35,715	£35,866	£36,020	£178,752
Profit Before Tax	£18,747	£19,468	£20,201	£21,449	£22,728	£102,593
Profit After Tax	£15,185	£15,769	£16,363	£17,373	£18,409	£83,100
Change In Property Value	£9	£18,400	£32,844	£43,706	£30,449	£125,409
Net Return	£15,195	£34,169	£49,207	£61,080	£48,858	£208,509
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	67%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change