Semi Detached
HA9
4 beds
4 baths
Park Chase, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£72,188
↗ 30%After 5 Years
Change In Property Value
£98,828
↗ 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 | £44,664 | £45,334 | £46,014 | £47,164 | £48,343 | £231,520 |
| Total Expenses | £28,293 | £28,373 | £28,451 | £28,577 | £28,705 | £142,399 |
| Profit Before Tax | £16,371 | £16,961 | £17,563 | £18,588 | £19,638 | £89,121 |
| Profit After Tax | £13,260 | £13,739 | £14,226 | £15,056 | £15,907 | £72,188 |
| Change In Property Value | £7 | £14,500 | £25,883 | £34,443 | £23,995 | £98,828 |
| Net Return | £13,268 | £28,239 | £40,109 | £49,499 | £39,902 | £171,016 |
| 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