Semi Detached
HA9
6 beds
2 baths
Grand Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£240,482First YearProfit From Rental Income
£71,667
↗ 30%After 5 Years
Change In Property Value
£98,139
↗ 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 | £44,352 | £45,017 | £45,693 | £46,835 | £48,006 | £229,902 |
| Total Expenses | £28,100 | £28,179 | £28,256 | £28,381 | £28,509 | £141,425 |
| Profit Before Tax | £16,252 | £16,839 | £17,436 | £18,454 | £19,497 | £88,478 |
| Profit After Tax | £13,164 | £13,639 | £14,123 | £14,948 | £15,792 | £71,667 |
| Change In Property Value | £7 | £14,399 | £25,702 | £34,203 | £23,828 | £98,139 |
| Net Return | £13,172 | £28,038 | £39,826 | £49,150 | £39,620 | £169,806 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change