Detached HA9 3 beds 1 bath

Vivian Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£76,608

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£86,196

↗ 10%After 5 Years

Return On Investment

58%

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	£55,944	£56,783	£58,203	£59,658	£61,448	£292,035
Total Expenses	£39,223	£39,318	£39,471	£39,628	£39,817	£197,457
Profit Before Tax	£16,721	£17,465	£18,732	£20,030	£21,630	£94,578
Profit After Tax	£13,544	£14,146	£15,173	£16,224	£17,521	£76,608
Change In Property Value	£8	£8	£16,700	£29,810	£39,669	£86,196
Net Return	£13,552	£14,155	£31,873	£46,035	£57,189	£162,804
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	5%	11%	16%	20%	58%

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