Terraced
HA9
3 beds
1 bath
Park View, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£52,207
↗ 30%After 5 Years
Change In Property Value
£72,246
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,652 | £33,142 | £33,639 | £34,480 | £35,342 | £169,254 |
| Total Expenses | £20,818 | £20,879 | £20,939 | £21,034 | £21,131 | £104,802 |
| Profit Before Tax | £11,834 | £12,262 | £12,700 | £13,446 | £14,211 | £64,453 |
| Profit After Tax | £9,586 | £9,933 | £10,287 | £10,891 | £11,511 | £52,207 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £9,591 | £20,533 | £29,208 | £36,070 | £29,052 | £124,453 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change