Detached
HA0
2 beds
1 bath
Wembley HA0
London, England · HA0
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£32,989
↗ 18%After 5 Years
Change In Property Value
£56,776
↗ 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 | £32,448 | £32,935 | £33,758 | £34,602 | £35,640 | £169,383 |
| Total Expenses | £25,566 | £25,626 | £25,719 | £25,815 | £25,929 | £128,655 |
| Profit Before Tax | £6,882 | £7,308 | £8,039 | £8,787 | £9,711 | £40,728 |
| Profit After Tax | £5,574 | £5,920 | £6,511 | £7,118 | £7,866 | £32,989 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £5,580 | £5,925 | £17,512 | £26,753 | £33,995 | £89,765 |
| 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