Terraced
HA9
3 beds
1 bath
Jesmond Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£41,019
↗ 21%After 5 Years
Change In Property Value
£60,389
↗ 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 | £36,036 | £36,577 | £37,491 | £38,428 | £39,581 | £188,113 |
| Total Expenses | £27,313 | £27,379 | £27,481 | £27,586 | £27,712 | £137,471 |
| Profit Before Tax | £8,723 | £9,198 | £10,010 | £10,842 | £11,869 | £50,641 |
| Profit After Tax | £7,065 | £7,450 | £8,108 | £8,782 | £9,614 | £41,019 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £7,071 | £7,456 | £19,808 | £29,667 | £37,406 | £101,408 |
| 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