Terraced HA0 3 beds 2 baths

Cromwell Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£29,722

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 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	£29,436	£29,878	£30,624	£31,390	£32,332	£153,660
Total Expenses	£23,241	£23,297	£23,383	£23,470	£23,575	£116,966
Profit Before Tax	£6,195	£6,580	£7,242	£7,920	£8,757	£36,694
Profit After Tax	£5,018	£5,330	£5,866	£6,415	£7,093	£29,722
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£5,023	£5,335	£15,846	£24,230	£30,799	£81,233
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