Detached HA9 6 beds 3 baths

The Crossway, Wembley HA9

London, England · HA9

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£69,776

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£100,648

↗ 10%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,060	£60,961	£62,485	£64,047	£65,968	£313,521
Total Expenses	£45,189	£45,291	£45,454	£45,621	£45,824	£227,379
Profit Before Tax	£14,871	£15,670	£17,031	£18,426	£20,145	£86,143
Profit After Tax	£12,045	£12,693	£13,795	£14,925	£16,317	£69,776
Change In Property Value	£10	£10	£19,500	£34,808	£46,320	£100,648
Net Return	£12,055	£12,703	£33,296	£49,733	£62,637	£170,423
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	51%

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