Flat HA9 1 bed 1 bath

Brook Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£32,508

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,636	£25,006	£25,381	£26,015	£26,666	£127,703
Total Expenses	£17,334	£17,421	£17,499	£17,604	£17,712	£87,570
Profit Before Tax	£7,302	£7,585	£7,882	£8,411	£8,953	£40,133
Profit After Tax	£5,915	£6,144	£6,384	£6,813	£7,252	£32,508
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£5,919	£14,144	£20,664	£25,816	£20,491	£87,034
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change