Flat
HA9
1 bed
1 bath
"Stephenson House" at 42 Brook Avenue, Wembley HA9
London, England · HA9
View property listing
Initial Investment
£132,350First YearProfit From Rental Income
£26,467
↗ 20%After 5 Years
Change In Property Value
£42,427
↗ 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 | £26,532 | £26,930 | £27,603 | £28,293 | £29,142 | £138,501 |
| Total Expenses | £20,960 | £21,045 | £21,156 | £21,269 | £21,396 | £105,825 |
| Profit Before Tax | £5,572 | £5,885 | £6,448 | £7,025 | £7,746 | £32,675 |
| Profit After Tax | £4,514 | £4,766 | £5,222 | £5,690 | £6,274 | £26,467 |
| Change In Property Value | £4 | £4 | £8,220 | £14,673 | £19,526 | £42,427 |
| Net Return | £4,518 | £4,771 | £13,443 | £20,363 | £25,800 | £68,894 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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