Semi Detached
HA9
3 beds
1 bath
Victoria Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£59,364
↗ 30%After 5 Years
Change In Property Value
£81,788
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,960 | £37,514 | £38,077 | £39,029 | £40,005 | £191,585 |
| Total Expenses | £23,501 | £23,569 | £23,635 | £23,741 | £23,849 | £118,296 |
| Profit Before Tax | £13,459 | £13,945 | £14,442 | £15,288 | £16,155 | £73,289 |
| Profit After Tax | £10,902 | £11,296 | £11,698 | £12,383 | £13,086 | £59,364 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £10,908 | £23,296 | £33,118 | £40,887 | £32,944 | £141,153 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change