Detached HA0 2 beds 1 bath

Wembley HA0

London, England · HA0

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£48,830

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£32,448	£32,935	£33,429	£34,264	£35,121	£168,197
Total Expenses	£21,441	£21,502	£21,562	£21,656	£21,752	£107,913
Profit Before Tax	£11,007	£11,432	£11,867	£12,609	£13,369	£60,284
Profit After Tax	£8,916	£9,260	£9,612	£10,213	£10,829	£48,830
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£8,921	£20,260	£29,247	£36,342	£29,032	£123,803
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

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