Terraced HA9 3 beds 1 bath

Woodford Place, Wembley HA9

London, England · HA9

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£43,954

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£38,496	£39,073	£40,050	£41,052	£42,283	£200,954
Total Expenses	£29,146	£29,216	£29,324	£29,435	£29,569	£146,691
Profit Before Tax	£9,350	£9,858	£10,726	£11,616	£12,714	£54,264
Profit After Tax	£7,573	£7,985	£8,688	£9,409	£10,298	£43,954
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£7,579	£7,991	£21,188	£31,722	£39,991	£108,471
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