Semi Detached HA9 3 beds 1 bath

Wembley HA9

London, England · HA9

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£64,503

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£40,044	£40,645	£41,254	£42,286	£43,343	£207,572
Total Expenses	£25,418	£25,491	£25,562	£25,676	£25,792	£127,938
Profit Before Tax	£14,626	£15,154	£15,692	£16,610	£17,551	£79,633
Profit After Tax	£11,847	£12,275	£12,711	£13,454	£14,216	£64,503
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£11,853	£25,275	£35,916	£44,334	£35,729	£153,107
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	71%

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