Semi Detached HA9 3 beds 1 bath

Alverstone Road, Wembley HA9

London, England · HA9

Initial Investment

First Year

£271,982First Year

Profit From Rental Income

After 5 Years

£64,513

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£83,610

↗ 10%After 5 Years

Return On Investment

54%

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	£51,708	£52,484	£53,796	£55,141	£56,795	£269,923
Total Expenses	£37,806	£37,895	£38,037	£38,182	£38,358	£190,277
Profit Before Tax	£13,902	£14,589	£15,759	£16,959	£18,437	£79,646
Profit After Tax	£11,261	£11,817	£12,765	£13,736	£14,934	£64,513
Change In Property Value	£8	£8	£16,199	£28,916	£38,479	£83,610
Net Return	£11,269	£11,825	£28,964	£42,652	£53,412	£148,123
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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