Detached
HA9
4 beds
2 baths
Mostyn Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£63,876
↗ 27%After 5 Years
Change In Property Value
£72,255
↗ 10%After 5 Years
Return On Investment
58%
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 | £46,896 | £47,599 | £48,789 | £50,009 | £51,509 | £244,803 |
| Total Expenses | £32,960 | £33,042 | £33,172 | £33,305 | £33,465 | £165,944 |
| Profit Before Tax | £13,936 | £14,557 | £15,618 | £16,705 | £18,044 | £78,860 |
| Profit After Tax | £11,288 | £11,792 | £12,650 | £13,531 | £14,616 | £63,876 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £11,295 | £11,799 | £26,650 | £38,519 | £47,869 | £136,131 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 21% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change