Semi Detached
HA9
3 beds
1 bath
Wembley HA9
London, England · HA9
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£45,827
↗ 21%After 5 Years
Change In Property Value
£67,099
↗ 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 | £40,044 | £40,645 | £41,661 | £42,702 | £43,983 | £209,035 |
| Total Expenses | £30,293 | £30,365 | £30,477 | £30,592 | £30,731 | £152,458 |
| Profit Before Tax | £9,751 | £10,280 | £11,184 | £12,110 | £13,252 | £56,577 |
| Profit After Tax | £7,898 | £8,327 | £9,059 | £9,809 | £10,734 | £45,827 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £7,905 | £8,333 | £22,059 | £33,015 | £41,614 | £112,926 |
| 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