Terraced
HA0
3 beds
1 bath
Victor Grove, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£198,499First YearProfit From Rental Income
£53,470
↗ 27%After 5 Years
Change In Property Value
£81,788
↗ 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 | £35,400 | £35,931 | £36,470 | £37,382 | £38,316 | £183,499 |
| Total Expenses | £23,345 | £23,411 | £23,475 | £23,576 | £23,680 | £117,487 |
| Profit Before Tax | £12,055 | £12,520 | £12,995 | £13,805 | £14,636 | £66,012 |
| Profit After Tax | £9,765 | £10,142 | £10,526 | £11,182 | £11,855 | £53,470 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £9,771 | £22,142 | £31,946 | £39,686 | £31,713 | £135,258 |
| 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