Semi Detached HA9 6 beds 3 baths

Oxenpark Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£63,692

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 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	£51,072	£51,838	£53,134	£54,462	£56,096	£266,603
Total Expenses	£37,347	£37,435	£37,576	£37,719	£37,893	£187,971
Profit Before Tax	£13,725	£14,403	£15,558	£16,743	£18,203	£78,632
Profit After Tax	£11,117	£11,666	£12,602	£13,562	£14,744	£63,692
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£11,125	£11,674	£28,603	£42,122	£52,750	£146,274
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