Detached
HA9
6 beds
3 baths
The Crossway, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£89,823
↗ 27%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
57%
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 | £65,328 | £66,308 | £67,966 | £69,665 | £71,755 | £341,021 |
| Total Expenses | £45,716 | £45,825 | £46,002 | £46,183 | £46,402 | £230,129 |
| Profit Before Tax | £19,612 | £20,483 | £21,964 | £23,482 | £25,352 | £110,892 |
| Profit After Tax | £15,886 | £16,591 | £17,791 | £19,020 | £20,535 | £89,823 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £15,896 | £16,601 | £37,291 | £53,829 | £66,855 | £190,471 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change