Grand Union, Beresford Avenue, London, HA0
£415,000
Financial snapshot
Costs
Your Initial Investment
£147,949
Estimated Deposit
£103,750
Purchase fees
£44,199
Returns
Your total return by 2035
£243,979
Annual Return 10.2%
Rental Growth P.A.
5.5%
Cap Growth P.A.
5%
Rental Income P.C.M.
£1,900
Gross Yield
5.5%
Cost Breakdown
| Name | Description | Amount |
|---|---|---|
| Value Invest Realtor fee | The additional fees that are owed to Value Invest at exchange. This is 1.5% + VAT (minimum £4,499 + VAT) | £7,470 |
| Legal fees | What you'll pay your solicitors for conveyancing services. | £2,040 |
| Mortgage arrangement fees | The cost that is required for particular mortgage products. | £1,999 |
| Mortgage broker fees | Fees payable to your mortgage broker. | £695 |
| Stamp duty | Estimated amount you'd pay in Tax to the UK government – we assumed (unless informed otherwise) that you already own property in the UK or elsewhere in the world, and the purchase will be structured as a company. The exact amount will be based on the final purchase price of the shares, which will be calculated based on the company's net asset value. | £31,500 |
| Valuation fee | Fee paid to the lender for their valuation of the property. | £595 |
| Window Dressing (Blinds) | The cost of your window blinds from one of our trusted partners. | £1,100 |
| Total fees (excluding deposit) | £34,379 | |
Area Highlights
Property values in Brent have increased 10% in 5 years
What is the UK House Price Index?
Source: UK House Price Index, HM Land Registry
Train
Stonebridge Park Station
(0.4 miles)
Alperton Station
(0.7 miles)
Hanger Lane Station
(0.9 miles)
School
Lyon Park Primary School
(0.2 miles)
West Twyford Primary School
(0.5 miles)
Elsley Primary School
(0.5 miles)
Alperton Community School
(0.4 miles)
