Flat
HA0
1 bed
1 bath
Peninsula House, Grand Union, Wembley HA0
London, England · HA0
View property listing
Initial Investment
£124,300First YearProfit From Rental Income
£16,326
↗ 13%After 5 Years
Change In Property Value
£40,053
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,896 | £23,239 | £23,820 | £24,416 | £25,148 | £119,520 |
| Total Expenses | £19,684 | £19,764 | £19,865 | £19,968 | £20,084 | £99,365 |
| Profit Before Tax | £3,213 | £3,476 | £3,956 | £4,448 | £5,064 | £20,155 |
| Profit After Tax | £2,602 | £2,815 | £3,204 | £3,603 | £4,102 | £16,326 |
| Change In Property Value | £4 | £4 | £7,760 | £13,852 | £18,433 | £40,053 |
| Net Return | £2,606 | £2,819 | £10,964 | £17,454 | £22,535 | £56,379 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change