Detached
HA9
5 beds
2 baths
Oakington Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£125,983
↗ 28%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £77,004 | £78,159 | £79,331 | £81,315 | £83,348 | £399,157 |
| Total Expenses | £48,419 | £48,547 | £48,675 | £48,883 | £49,097 | £243,622 |
| Profit Before Tax | £28,585 | £29,612 | £30,657 | £32,431 | £34,250 | £155,535 |
| Profit After Tax | £23,154 | £23,986 | £24,832 | £26,269 | £27,743 | £125,983 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £23,166 | £48,986 | £69,457 | £85,653 | £69,113 | £296,376 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 19% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change