Terraced HA9 3 beds 1 bath

Monks Park, Wembley HA9

London, England · HA9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£49,133

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£19,668	£19,727	£19,784	£19,874	£19,966	£99,017
Profit Before Tax	£11,136	£11,539	£11,951	£12,655	£13,376	£60,658
Profit After Tax	£9,020	£9,347	£9,681	£10,250	£10,835	£49,133
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£9,025	£19,347	£27,531	£34,004	£27,383	£117,290
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change