Detached HA9 3 beds 1 bath

Vivian Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£59,438

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£86,196

↗ 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	£51,432	£52,203	£53,509	£54,846	£56,492	£268,482
Total Expenses	£38,772	£38,860	£39,002	£39,146	£39,322	£195,102
Profit Before Tax	£12,660	£13,343	£14,507	£15,700	£17,170	£73,380
Profit After Tax	£10,255	£10,808	£11,751	£12,717	£13,908	£59,438
Change In Property Value	£8	£8	£16,700	£29,810	£39,669	£86,196
Net Return	£10,263	£10,816	£28,451	£42,527	£53,576	£145,634
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