Terraced
HA9
5 beds
3 baths
Park Lane, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£74,735
↗ 30%After 5 Years
Change In Property Value
£102,236
↗ 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 | £46,200 | £46,893 | £47,596 | £48,786 | £50,006 | £239,482 |
| Total Expenses | £29,251 | £29,333 | £29,414 | £29,543 | £29,676 | £147,217 |
| Profit Before Tax | £16,949 | £17,560 | £18,183 | £19,243 | £20,330 | £92,265 |
| Profit After Tax | £13,728 | £14,224 | £14,728 | £15,587 | £16,467 | £74,735 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £13,736 | £29,224 | £41,503 | £51,217 | £41,290 | £176,970 |
| 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