Semi Detached
HA0
3 beds
1 bath
Queensbury Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£35,558
↗ 18%After 5 Years
Change In Property Value
£60,905
↗ 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 | £34,812 | £35,334 | £36,218 | £37,123 | £38,237 | £181,723 |
| Total Expenses | £27,389 | £27,453 | £27,552 | £27,654 | £27,776 | £137,824 |
| Profit Before Tax | £7,423 | £7,881 | £8,665 | £9,469 | £10,461 | £43,899 |
| Profit After Tax | £6,012 | £6,384 | £7,019 | £7,670 | £8,473 | £35,558 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £6,018 | £6,390 | £18,819 | £28,733 | £36,503 | £96,463 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change