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

£21,019

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

48%

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	£25,631	£26,271	£27,060	£128,603
Total Expenses	£20,334	£20,417	£20,522	£20,630	£20,751	£102,654
Profit Before Tax	£4,302	£4,589	£5,109	£5,641	£6,308	£25,950
Profit After Tax	£3,485	£3,717	£4,138	£4,570	£5,110	£21,019
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£3,489	£3,721	£12,138	£18,850	£24,113	£62,311
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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