Terraced HA9 3 beds 1 bath

Gaddesden Avenue, Wembley, Middlesex HA9

London, England · HA9

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£41,742

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£36,648	£37,198	£38,128	£39,081	£40,253	£191,308
Total Expenses	£27,771	£27,838	£27,942	£28,048	£28,176	£139,775
Profit Before Tax	£8,877	£9,360	£10,186	£11,033	£12,077	£51,533
Profit After Tax	£7,190	£7,581	£8,251	£8,937	£9,783	£41,742
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£7,196	£7,587	£20,151	£30,179	£38,050	£103,163
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