Semi Detached HA9 0 beds 0 baths

Oakington Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£88,369

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

53%

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	£70,224	£71,277	£73,059	£74,886	£77,132	£366,579
Total Expenses	£51,165	£51,282	£51,471	£51,664	£51,900	£257,481
Profit Before Tax	£19,059	£19,996	£21,589	£23,221	£25,233	£109,098
Profit After Tax	£15,438	£16,196	£17,487	£18,809	£20,439	£88,369
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£15,449	£16,207	£39,487	£58,080	£72,697	£201,920
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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