Terraced HA9 3 beds 1 bath

Jesmond Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£57,827

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£79,744

↗ 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	£36,036	£36,577	£37,125	£38,053	£39,005	£186,796
Total Expenses	£22,926	£22,993	£23,058	£23,161	£23,267	£115,404
Profit Before Tax	£13,110	£13,584	£14,068	£14,892	£15,738	£71,392
Profit After Tax	£10,619	£11,003	£11,395	£12,063	£12,748	£57,827
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£10,625	£22,703	£32,279	£39,854	£32,109	£137,571
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