Semi Detached
HA9
4 beds
2 baths
East Lane, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£48,039
↗ 21%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,892 | £42,520 | £43,583 | £44,673 | £46,013 | £218,682 |
| Total Expenses | £31,668 | £31,743 | £31,860 | £31,980 | £32,124 | £159,374 |
| Profit Before Tax | £10,224 | £10,778 | £11,724 | £12,693 | £13,889 | £59,308 |
| Profit After Tax | £8,281 | £8,730 | £9,496 | £10,282 | £11,250 | £48,039 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £8,288 | £8,737 | £23,097 | £34,558 | £43,555 | £118,235 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change