Semi Detached
HA9
3 beds
1 bath
Oakington Manor Drive, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£191,482First YearProfit From Rental Income
£45,576
↗ 24%After 5 Years
Change In Property Value
£59,867
↗ 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 | £37,020 | £37,575 | £38,515 | £39,478 | £40,662 | £193,249 |
| Total Expenses | £27,212 | £27,279 | £27,383 | £27,490 | £27,620 | £136,983 |
| Profit Before Tax | £9,808 | £10,297 | £11,131 | £11,987 | £13,042 | £56,266 |
| Profit After Tax | £7,945 | £8,340 | £9,016 | £9,710 | £10,564 | £45,576 |
| Change In Property Value | £6 | £6 | £11,599 | £20,705 | £27,552 | £59,867 |
| Net Return | £7,951 | £8,346 | £20,616 | £30,414 | £38,116 | £105,443 |
| 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