Semi Detached
HA9
3 beds
1 bath
Wembley HA9
London, England · HA9
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£51,353
↗ 24%After 5 Years
Change In Property Value
£67,099
↗ 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 | £41,496 | £42,118 | £43,171 | £44,251 | £45,578 | £216,615 |
| Total Expenses | £30,438 | £30,512 | £30,628 | £30,747 | £30,890 | £153,216 |
| Profit Before Tax | £11,058 | £11,606 | £12,543 | £13,504 | £14,688 | £63,399 |
| Profit After Tax | £8,957 | £9,401 | £10,160 | £10,938 | £11,897 | £51,353 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £8,963 | £9,408 | £23,160 | £34,143 | £42,777 | £118,452 |
| 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