Terraced HA9 5 beds 3 baths

Park Lane, Wembley HA9

London, England · HA9

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£14,370

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£33,856	£33,922	£34,024	£34,128	£34,254	£170,185
Profit Before Tax	£2,144	£2,618	£3,430	£4,261	£5,287	£17,740
Profit After Tax	£1,736	£2,121	£2,778	£3,452	£4,283	£14,370
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£1,744	£2,128	£17,778	£30,227	£39,913	£91,791
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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