Semi Detached HA9 3 beds 1 bath

Park View, Wembley HA9

London, England · HA9

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£54,226

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£33,876	£34,384	£34,900	£35,772	£36,667	£175,599
Total Expenses	£21,584	£21,647	£21,709	£21,807	£21,907	£108,653
Profit Before Tax	£12,292	£12,737	£13,191	£13,966	£14,760	£66,946
Profit After Tax	£9,957	£10,317	£10,685	£11,312	£11,956	£54,226
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£9,962	£21,317	£30,320	£37,441	£30,159	£129,199
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	17%	21%	17%	71%

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