Terraced HA0 3 beds 2 baths

Cromwell Road, Wembley HA0

London, England · HA0

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£-28,309

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 10%After 5 Years

Return On Investment

14%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£21,858	£21,893	£21,943	£21,995	£22,055	£109,743
Profit Before Tax	£-6,258	£-6,059	£-5,713	£-5,359	£-4,920	£-28,309
Profit After Tax	£-6,258	£-6,059	£-5,713	£-5,359	£-4,920	£-28,309
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£-6,253	£-6,054	£4,267	£12,456	£18,786	£23,202
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	12%	14%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change