Semi Detached HA0 4 beds 2 baths

Elms Park Avenue, Wembley HA0

London, England · HA0

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£39,050

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£66,582

↗ 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	£38,052	£38,623	£39,588	£40,578	£41,795	£198,637
Total Expenses	£29,896	£29,964	£30,071	£30,181	£30,314	£150,426
Profit Before Tax	£8,156	£8,659	£9,517	£10,397	£11,482	£48,210
Profit After Tax	£6,607	£7,013	£7,709	£8,421	£9,300	£39,050
Change In Property Value	£6	£6	£12,900	£23,027	£30,642	£66,582
Net Return	£6,613	£7,020	£20,609	£31,448	£39,942	£105,633
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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