Semi Detached
HA9
3 beds
2 baths
Carlton Avenue East, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£68,059
↗ 30%After 5 Years
Change In Property Value
£93,375
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,192 | £42,825 | £43,467 | £44,554 | £45,668 | £218,706 |
| Total Expenses | £26,759 | £26,835 | £26,909 | £27,028 | £27,151 | £134,682 |
| Profit Before Tax | £15,433 | £15,990 | £16,558 | £17,525 | £18,517 | £84,024 |
| Profit After Tax | £12,501 | £12,952 | £13,412 | £14,196 | £14,999 | £68,059 |
| Change In Property Value | £7 | £13,700 | £24,455 | £32,542 | £22,671 | £93,375 |
| Net Return | £12,508 | £26,652 | £37,867 | £46,738 | £37,670 | £161,434 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change