Detached
HA9
3 beds
1 bath
Wembley Park Drive, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£87,558
↗ 30%After 5 Years
Change In Property Value
£119,275
↗ 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 | £53,904 | £54,713 | £55,533 | £56,922 | £58,345 | £279,416 |
| Total Expenses | £34,044 | £34,137 | £34,229 | £34,378 | £34,531 | £171,320 |
| Profit Before Tax | £19,860 | £20,576 | £21,304 | £22,543 | £23,813 | £108,096 |
| Profit After Tax | £16,087 | £16,666 | £17,256 | £18,260 | £19,289 | £87,558 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £16,096 | £34,166 | £48,494 | £59,829 | £48,248 | £206,833 |
| 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