Terraced HA9 2 beds 1 bath

Llanover Road, Wembley, Middlesex HA9

London, England · HA9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£51,679

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 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	£32,340	£32,825	£33,317	£34,150	£35,004	£167,637
Total Expenses	£20,626	£20,687	£20,746	£20,840	£20,936	£103,835
Profit Before Tax	£11,714	£12,138	£12,571	£13,310	£14,068	£63,802
Profit After Tax	£9,488	£9,832	£10,183	£10,781	£11,395	£51,679
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£9,494	£20,332	£28,925	£35,722	£28,771	£123,244
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

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