Semi Detached
HA9
4 beds
2 baths
Wembley HA9
London, England · HA9
View property listing
Initial Investment
£250,982First YearProfit From Rental Income
£53,194
↗ 21%After 5 Years
Change In Property Value
£77,416
↗ 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 | £46,200 | £46,893 | £48,065 | £49,267 | £50,745 | £241,170 |
| Total Expenses | £34,874 | £34,955 | £35,083 | £35,214 | £35,373 | £175,499 |
| Profit Before Tax | £11,326 | £11,938 | £12,982 | £14,053 | £15,372 | £65,671 |
| Profit After Tax | £9,174 | £9,670 | £10,516 | £11,383 | £12,452 | £53,194 |
| Change In Property Value | £7 | £7 | £14,999 | £26,774 | £35,628 | £77,416 |
| Net Return | £9,181 | £9,677 | £25,515 | £38,157 | £48,080 | £130,610 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change