Semi Detached HA2 6 beds 6 baths

Ovesdon Avenue, Rayners Lane HA2

London, England · HA2

Initial Investment

First Year

£352,250First Year

Profit From Rental Income

After 5 Years

£63,340

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£105,809

↗ 10%After 5 Years

Return On Investment

48%

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	£60,480	£61,387	£62,922	£64,495	£66,430	£315,714
Total Expenses	£47,215	£47,317	£47,481	£47,650	£47,854	£237,517
Profit Before Tax	£13,265	£14,070	£15,441	£16,845	£18,576	£78,197
Profit After Tax	£10,745	£11,397	£12,507	£13,645	£15,047	£63,340
Change In Property Value	£10	£10	£20,500	£36,593	£48,695	£105,809
Net Return	£10,755	£11,407	£33,007	£50,238	£63,742	£169,149
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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