Detached
HA0
2 beds
1 bath
Wembley HA0
London, England · HA0
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£49,749
↗ 27%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
59%
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 | £36,852 | £37,405 | £38,340 | £39,298 | £40,477 | £192,372 |
| Total Expenses | £26,006 | £26,073 | £26,177 | £26,284 | £26,413 | £130,954 |
| Profit Before Tax | £10,846 | £11,332 | £12,162 | £13,014 | £14,064 | £61,418 |
| Profit After Tax | £8,785 | £9,179 | £9,852 | £10,541 | £11,392 | £49,749 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £8,790 | £9,184 | £20,852 | £30,177 | £37,521 | £106,524 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change