Semi Detached
HA9
3 beds
1 bath
Carlton Aveune East, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£77,281
↗ 30%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,736 | £48,452 | £49,179 | £50,408 | £51,668 | £247,444 |
| Total Expenses | £30,209 | £30,293 | £30,376 | £30,510 | £30,646 | £152,035 |
| Profit Before Tax | £17,527 | £18,159 | £18,803 | £19,899 | £21,022 | £95,409 |
| Profit After Tax | £14,197 | £14,709 | £15,230 | £16,118 | £17,028 | £77,281 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £14,204 | £30,209 | £42,898 | £52,936 | £42,678 | £182,925 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change