Semi Detached
HA0
3 beds
1 bath
Queensbury Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£52,551
↗ 27%After 5 Years
Change In Property Value
£80,425
↗ 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 | £34,812 | £35,334 | £35,864 | £36,761 | £37,680 | £180,451 |
| Total Expenses | £22,964 | £23,029 | £23,092 | £23,193 | £23,295 | £115,574 |
| Profit Before Tax | £11,848 | £12,305 | £12,772 | £13,568 | £14,385 | £64,877 |
| Profit After Tax | £9,597 | £9,967 | £10,345 | £10,990 | £11,652 | £52,551 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £9,602 | £21,767 | £31,408 | £39,019 | £31,179 | £132,976 |
| 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