Flat HA9 1 bed 1 bath

Brookline Building, Fulton Road, Wembley, London HA9

London, England · HA9

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£8,264

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 10%After 5 Years

Return On Investment

37%

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	£24,240	£24,604	£25,219	£25,849	£26,625	£126,536
Total Expenses	£23,071	£23,154	£23,258	£23,365	£23,485	£116,333
Profit Before Tax	£1,169	£1,450	£1,961	£2,484	£3,139	£10,203
Profit After Tax	£947	£1,174	£1,588	£2,012	£2,543	£8,264
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£951	£1,179	£10,988	£18,792	£24,871	£56,782
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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