Detached HA9 3 beds 1 bath

Vivian Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£83,429

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£113,822

↗ 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	£51,432	£52,203	£52,987	£54,311	£55,669	£266,602
Total Expenses	£32,509	£32,599	£32,688	£32,830	£32,977	£163,603
Profit Before Tax	£18,923	£19,605	£20,299	£21,481	£22,692	£102,999
Profit After Tax	£15,327	£15,880	£16,442	£17,399	£18,381	£83,429
Change In Property Value	£8	£16,700	£29,810	£39,668	£27,636	£113,822
Net Return	£15,336	£32,580	£46,252	£57,068	£46,016	£197,251
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	16%	20%	16%	70%

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