Detached
HA0
4 beds
2 baths
Bowrons Avenue, Wembley, Middlesex HA0
London, England · HA0
View property listing
Initial Investment
£303,482First YearProfit From Rental Income
£82,748
↗ 27%After 5 Years
Change In Property Value
£92,901
↗ 10%After 5 Years
Return On Investment
58%
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 | £60,300 | £61,204 | £62,735 | £64,303 | £66,232 | £314,774 |
| Total Expenses | £42,236 | £42,337 | £42,501 | £42,669 | £42,873 | £212,616 |
| Profit Before Tax | £18,064 | £18,867 | £20,233 | £21,634 | £23,359 | £102,158 |
| Profit After Tax | £14,632 | £15,282 | £16,389 | £17,524 | £18,921 | £82,748 |
| Change In Property Value | £9 | £9 | £17,999 | £32,129 | £42,754 | £92,901 |
| Net Return | £14,641 | £15,291 | £34,388 | £49,652 | £61,676 | £175,649 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change