Flat HA9 1 bed 1 bath

"Stephenson House" at 42 Brook Avenue, Wembley HA9

London, England · HA9

Initial Investment

First Year

£132,350First Year

Profit From Rental Income

After 5 Years

£21,855

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£42,427

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,320	£25,700	£26,342	£27,001	£27,811	£132,174
Total Expenses	£20,838	£20,922	£21,030	£21,139	£21,263	£105,193
Profit Before Tax	£4,482	£4,777	£5,313	£5,862	£6,548	£26,981
Profit After Tax	£3,630	£3,870	£4,303	£4,748	£5,304	£21,855
Change In Property Value	£4	£4	£8,220	£14,673	£19,526	£42,427
Net Return	£3,634	£3,874	£12,523	£19,421	£24,829	£64,282
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	15%	19%	49%

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