Semi Detached HA9 0 beds 0 baths

Oakington Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£79,008

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£67,764	£68,780	£70,500	£72,262	£74,430	£353,737
Total Expenses	£50,919	£51,032	£51,215	£51,402	£51,629	£256,197
Profit Before Tax	£16,845	£17,748	£19,285	£20,861	£22,801	£97,540
Profit After Tax	£13,645	£14,376	£15,621	£16,897	£18,469	£79,008
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£13,656	£14,387	£37,621	£56,168	£70,727	£192,559
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	50%

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