Detached
HA9
6 beds
3 baths
Wembley HA9
London, England · HA9
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£105,475
↗ 29%After 5 Years
Change In Property Value
£143,130
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,680 | £65,650 | £66,635 | £68,301 | £70,008 | £335,274 |
| Total Expenses | £40,752 | £40,861 | £40,970 | £41,147 | £41,328 | £205,059 |
| Profit Before Tax | £23,928 | £24,789 | £25,665 | £27,154 | £28,680 | £130,216 |
| Profit After Tax | £19,382 | £20,079 | £20,789 | £21,995 | £23,231 | £105,475 |
| Change In Property Value | £11 | £21,000 | £37,485 | £49,882 | £34,751 | £143,130 |
| Net Return | £19,392 | £41,079 | £58,274 | £71,877 | £57,982 | £248,605 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change