Semi Detached HA9 4 beds 2 baths

Wembley HA9

London, England · HA9

Initial Investment

First Year

£250,982First Year

Profit From Rental Income

After 5 Years

£59,587

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£77,416

↗ 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	£47,880	£48,598	£49,813	£51,058	£52,590	£249,940
Total Expenses	£35,042	£35,126	£35,258	£35,393	£35,557	£176,376
Profit Before Tax	£12,838	£13,473	£14,555	£15,665	£17,033	£73,564
Profit After Tax	£10,399	£10,913	£11,790	£12,689	£13,797	£59,587
Change In Property Value	£7	£7	£14,999	£26,774	£35,628	£77,416
Net Return	£10,406	£10,920	£26,789	£39,463	£49,425	£137,003
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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