Semi Detached
HA9
3 beds
1 bath
Oakington Manor Drive, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£191,482First YearProfit From Rental Income
£40,644
↗ 21%After 5 Years
Change In Property Value
£59,867
↗ 10%After 5 Years
Return On Investment
52%
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 | £35,724 | £36,260 | £37,166 | £38,096 | £39,238 | £186,484 |
| Total Expenses | £27,082 | £27,147 | £27,248 | £27,352 | £27,477 | £136,307 |
| Profit Before Tax | £8,642 | £9,113 | £9,918 | £10,743 | £11,761 | £50,177 |
| Profit After Tax | £7,000 | £7,381 | £8,034 | £8,702 | £9,527 | £40,644 |
| Change In Property Value | £6 | £6 | £11,599 | £20,705 | £27,552 | £59,867 |
| Net Return | £7,006 | £7,387 | £19,633 | £29,407 | £37,078 | £100,511 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change