Semi Detached
HA9
4 beds
2 baths
Wembley HA9
London, England · HA9
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£74,741
↗ 30%After 5 Years
Change In Property Value
£102,229
↗ 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 | £46,200 | £46,893 | £47,596 | £48,786 | £50,006 | £239,482 |
| Total Expenses | £29,250 | £29,331 | £29,412 | £29,541 | £29,674 | £147,209 |
| Profit Before Tax | £16,950 | £17,562 | £18,184 | £19,245 | £20,332 | £92,273 |
| Profit After Tax | £13,730 | £14,225 | £14,729 | £15,588 | £16,469 | £74,741 |
| Change In Property Value | £7 | £14,999 | £26,773 | £35,628 | £24,821 | £102,229 |
| Net Return | £13,737 | £29,224 | £41,503 | £51,216 | £41,290 | £176,970 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change