Detached
HA9
5 beds
2 baths
Oakington Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£90,068
↗ 20%After 5 Years
Change In Property Value
£129,036
↗ 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 | £77,004 | £78,159 | £80,113 | £82,116 | £84,579 | £401,971 |
| Total Expenses | £57,794 | £57,921 | £58,127 | £58,339 | £58,596 | £290,777 |
| Profit Before Tax | £19,210 | £20,238 | £21,986 | £23,777 | £25,984 | £111,195 |
| Profit After Tax | £15,560 | £16,393 | £17,808 | £19,260 | £21,047 | £90,068 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £15,572 | £16,405 | £42,809 | £63,886 | £80,431 | £219,103 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change