Semi Detached
HA0
4 beds
2 baths
Elms Park Avenue, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£50,923
↗ 24%After 5 Years
Change In Property Value
£66,582
↗ 10%After 5 Years
Return On Investment
55%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,172 | £41,790 | £42,834 | £43,905 | £45,222 | £214,923 |
| Total Expenses | £30,208 | £30,281 | £30,396 | £30,514 | £30,656 | £152,055 |
| Profit Before Tax | £10,964 | £11,509 | £12,438 | £13,391 | £14,566 | £62,868 |
| Profit After Tax | £8,881 | £9,322 | £10,075 | £10,847 | £11,798 | £50,923 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £8,888 | £9,329 | £22,975 | £33,874 | £42,441 | £117,506 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change