Detached
HA9
4 beds
2 baths
Mostyn Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£69,603
↗ 30%After 5 Years
Change In Property Value
£95,413
↗ 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 | £43,116 | £43,763 | £44,419 | £45,530 | £46,668 | £223,495 |
| Total Expenses | £27,332 | £27,410 | £27,486 | £27,607 | £27,732 | £137,566 |
| Profit Before Tax | £15,784 | £16,353 | £16,934 | £17,923 | £18,936 | £85,929 |
| Profit After Tax | £12,785 | £13,246 | £13,716 | £14,517 | £15,338 | £69,603 |
| Change In Property Value | £7 | £13,999 | £24,988 | £33,253 | £23,166 | £95,413 |
| Net Return | £12,792 | £27,245 | £38,705 | £47,770 | £38,504 | £165,016 |
| 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