Detached HA9 3 beds 1 bath

Wembley Park Drive, Wembley HA9

London, England · HA9

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£62,417

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 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	£53,904	£54,713	£56,080	£57,482	£59,207	£281,386
Total Expenses	£40,606	£40,698	£40,846	£40,997	£41,180	£204,328
Profit Before Tax	£13,298	£14,014	£15,234	£16,485	£18,027	£77,059
Profit After Tax	£10,771	£11,351	£12,340	£13,353	£14,602	£62,417
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£10,780	£11,360	£29,840	£44,591	£56,171	£152,742
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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