Semi Detached
HA9
3 beds
1 bath
Harrow Road, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£48,483
↗ 24%After 5 Years
Change In Property Value
£63,486
↗ 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 | £39,264 | £39,853 | £40,849 | £41,871 | £43,127 | £204,963 |
| Total Expenses | £28,827 | £28,897 | £29,007 | £29,120 | £29,257 | £145,108 |
| Profit Before Tax | £10,437 | £10,956 | £11,842 | £12,750 | £13,870 | £59,856 |
| Profit After Tax | £8,454 | £8,874 | £9,592 | £10,328 | £11,235 | £48,483 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £8,461 | £8,881 | £21,892 | £32,284 | £40,452 | £111,969 |
| 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