Semi Detached
HA9
3 beds
1 bath
St. Johns Road HA9
London, England · HA9
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£40,297
↗ 21%After 5 Years
Change In Property Value
£59,356
↗ 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 | £35,424 | £35,955 | £36,854 | £37,776 | £38,909 | £184,918 |
| Total Expenses | £26,856 | £26,920 | £27,021 | £27,124 | £27,248 | £135,168 |
| Profit Before Tax | £8,568 | £9,035 | £9,833 | £10,652 | £11,661 | £49,750 |
| Profit After Tax | £6,940 | £7,319 | £7,965 | £8,628 | £9,445 | £40,297 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,946 | £7,324 | £19,465 | £29,156 | £36,762 | £99,654 |
| 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