Semi Detached HA9 3 beds 1 bath

St. Johns Road HA9

London, England · HA9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£56,818

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 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	£35,424	£35,955	£36,495	£37,407	£38,342	£183,623
Total Expenses	£22,543	£22,609	£22,673	£22,775	£22,879	£113,478
Profit Before Tax	£12,881	£13,347	£13,822	£14,633	£15,464	£70,146
Profit After Tax	£10,434	£10,811	£11,196	£11,852	£12,525	£56,818
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£10,439	£22,311	£31,723	£39,169	£31,556	£135,198
Return From Rental Income (%)	5%	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