Semi Detached HA0 3 beds 1 bath

Wembley HA0

London, England · HA0

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£28,190

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£28,020	£28,440	£29,151	£29,880	£30,776	£146,268
Total Expenses	£22,148	£22,201	£22,283	£22,367	£22,467	£111,466
Profit Before Tax	£5,872	£6,239	£6,868	£7,513	£8,309	£34,802
Profit After Tax	£4,757	£5,054	£5,563	£6,086	£6,731	£28,190
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,761	£5,058	£15,064	£23,044	£29,297	£77,224
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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