Semi Detached
HA0
5 beds
2 baths
Chaplin Road, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£55,466
↗ 24%After 5 Years
Change In Property Value
£72,260
↗ 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 | £44,688 | £45,358 | £46,492 | £47,655 | £49,084 | £233,277 |
| Total Expenses | £32,741 | £32,820 | £32,944 | £33,071 | £33,225 | £164,801 |
| Profit Before Tax | £11,947 | £12,538 | £13,548 | £14,583 | £15,859 | £68,476 |
| Profit After Tax | £9,677 | £10,156 | £10,974 | £11,813 | £12,846 | £55,466 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £9,684 | £10,163 | £24,974 | £36,803 | £46,101 | £127,726 |
| 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