Semi Detached
HA9
3 beds
1 bath
Alverstone Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£271,982First YearProfit From Rental Income
£80,889
↗ 30%After 5 Years
Change In Property Value
£110,408
↗ 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 | £49,896 | £50,644 | £51,404 | £52,689 | £54,006 | £258,640 |
| Total Expenses | £31,550 | £31,637 | £31,723 | £31,862 | £32,005 | £158,777 |
| Profit Before Tax | £18,346 | £19,007 | £19,681 | £20,827 | £22,002 | £99,863 |
| Profit After Tax | £14,860 | £15,396 | £15,941 | £16,870 | £17,821 | £80,889 |
| Change In Property Value | £8 | £16,199 | £28,916 | £38,478 | £26,807 | £110,408 |
| Net Return | £14,869 | £31,595 | £44,857 | £55,348 | £44,628 | £191,297 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 16% | 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