Semi Detached HA9 3 beds 2 baths

Beverley Gardens, Wembley, London HA9

London, England · HA9

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£79,873

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,284	£50,023	£50,774	£52,043	£53,344	£255,468
Total Expenses	£31,168	£31,255	£31,340	£31,478	£31,618	£156,859
Profit Before Tax	£18,116	£18,768	£19,433	£20,565	£21,726	£98,609
Profit After Tax	£14,674	£15,202	£15,741	£16,658	£17,598	£79,873
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£14,682	£31,203	£44,301	£54,664	£44,075	£188,924
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	16%	20%	16%	70%

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