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
£24,546
↗ 20%After 5 Years
Change In Property Value
£40,053
↗ 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 | £25,056 | £25,432 | £26,068 | £26,719 | £27,521 | £130,796 |
| Total Expenses | £19,900 | £19,983 | £20,090 | £20,199 | £20,321 | £100,492 |
| Profit Before Tax | £5,157 | £5,449 | £5,978 | £6,521 | £7,199 | £30,303 |
| Profit After Tax | £4,177 | £4,413 | £4,842 | £5,282 | £5,832 | £24,546 |
| Change In Property Value | £4 | £4 | £7,760 | £13,852 | £18,433 | £40,053 |
| Net Return | £4,181 | £4,417 | £12,602 | £19,134 | £24,264 | £64,598 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change