Terraced
HA0
3 beds
2 baths
Lancelot Avenue, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£55,789
↗ 27%After 5 Years
Change In Property Value
£85,196
↗ 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 | £36,876 | £37,429 | £37,991 | £38,940 | £39,914 | £191,150 |
| Total Expenses | £24,297 | £24,365 | £24,431 | £24,537 | £24,645 | £122,274 |
| Profit Before Tax | £12,579 | £13,064 | £13,559 | £14,404 | £15,269 | £68,876 |
| Profit After Tax | £10,189 | £10,582 | £10,983 | £11,667 | £12,368 | £55,789 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £10,195 | £23,082 | £33,296 | £41,359 | £33,053 | £140,986 |
| 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