Semi Detached HA9 3 beds 1 bath

Sylvia Gardens, Wembley HA9

London, England · HA9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£40,297

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,424	£35,955	£36,854	£37,776	£38,909	£184,918
Total Expenses	£26,856	£26,920	£27,021	£27,124	£27,248	£135,168
Profit Before Tax	£8,568	£9,035	£9,833	£10,652	£11,661	£49,750
Profit After Tax	£6,940	£7,319	£7,965	£8,628	£9,445	£40,297
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£6,946	£7,324	£19,465	£29,156	£36,762	£99,654
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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