Flat HA0 3 beds 2 baths

Peninsula House, Grand Union, Wembley HA0

London, England · HA0

Initial Investment

First Year

£300,700First Year

Profit From Rental Income

After 5 Years

£67,361

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£92,080

↗ 10%After 5 Years

Return On Investment

53%

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	£57,588	£58,452	£59,913	£61,411	£63,253	£300,617
Total Expenses	£43,149	£43,281	£43,470	£43,664	£43,891	£217,455
Profit Before Tax	£14,439	£15,171	£16,443	£17,747	£19,362	£83,162
Profit After Tax	£11,696	£12,288	£13,319	£14,375	£15,684	£67,361
Change In Property Value	£9	£9	£17,840	£31,845	£42,377	£92,080
Net Return	£11,705	£12,297	£31,159	£46,220	£58,060	£159,441
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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