Semi Detached HA9 4 beds 4 baths

Park Chase, Wembley HA9

London, England · HA9

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£51,357

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,841

↗ 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	£44,664	£45,334	£46,467	£47,629	£49,058	£233,152
Total Expenses	£33,731	£33,809	£33,933	£34,060	£34,214	£169,748
Profit Before Tax	£10,933	£11,525	£12,534	£13,569	£14,844	£63,404
Profit After Tax	£8,856	£9,335	£10,153	£10,990	£12,024	£51,357
Change In Property Value	£7	£7	£14,500	£25,883	£34,443	£74,841
Net Return	£8,863	£9,342	£24,653	£36,874	£46,466	£126,198
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