Semi Detached
HA0
3 beds
1 bath
Hazel Grove, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£30,466
↗ 18%After 5 Years
Change In Property Value
£52,647
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,096 | £30,547 | £31,311 | £32,094 | £33,057 | £157,105 |
| Total Expenses | £23,744 | £23,800 | £23,888 | £23,977 | £24,084 | £119,493 |
| Profit Before Tax | £6,352 | £6,747 | £7,424 | £8,117 | £8,973 | £37,613 |
| Profit After Tax | £5,145 | £5,465 | £6,013 | £6,575 | £7,268 | £30,466 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £5,150 | £5,470 | £16,213 | £24,782 | £31,497 | £83,113 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change