Semi Detached
HA9
3 beds
1 bath
Park View, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£38,424
↗ 21%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,876 | £34,384 | £35,244 | £36,125 | £37,209 | £176,837 |
| Total Expenses | £25,709 | £25,771 | £25,868 | £25,967 | £26,086 | £129,401 |
| Profit Before Tax | £8,167 | £8,613 | £9,376 | £10,158 | £11,123 | £47,437 |
| Profit After Tax | £6,615 | £6,977 | £7,594 | £8,228 | £9,009 | £38,424 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,621 | £6,982 | £18,595 | £27,863 | £35,138 | £95,199 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change