Semi Detached
HA0
4 beds
2 baths
Manor Farm Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£42,588
↗ 18%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,304 | £41,924 | £42,972 | £44,046 | £45,367 | £215,612 |
| Total Expenses | £32,403 | £32,476 | £32,592 | £32,710 | £32,853 | £163,035 |
| Profit Before Tax | £8,901 | £9,447 | £10,380 | £11,336 | £12,514 | £52,578 |
| Profit After Tax | £7,210 | £7,652 | £8,408 | £9,182 | £10,137 | £42,588 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £7,217 | £7,659 | £22,408 | £34,172 | £43,392 | £114,848 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change