Semi Detached
HA9
0 beds
0 baths
Oakington Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£110,613
↗ 29%After 5 Years
Change In Property Value
£149,945
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £67,764 | £68,780 | £69,812 | £71,557 | £73,346 | £351,261 |
| Total Expenses | £42,669 | £42,783 | £42,896 | £43,081 | £43,271 | £214,701 |
| Profit Before Tax | £25,095 | £25,997 | £26,916 | £28,476 | £30,075 | £136,560 |
| Profit After Tax | £20,327 | £21,058 | £21,802 | £23,066 | £24,361 | £110,613 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £20,338 | £43,058 | £61,072 | £75,323 | £60,767 | £260,559 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change