Terraced HA7 3 beds 2 baths

Hodgkins Mews, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£27,192

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£68,150

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£25,752	£26,395	£27,055	£129,569
Total Expenses	£19,085	£19,135	£19,184	£19,259	£19,335	£95,999
Profit Before Tax	£5,911	£6,235	£6,568	£7,137	£7,720	£33,570
Profit After Tax	£4,788	£5,051	£5,320	£5,781	£6,253	£27,192
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£4,793	£15,050	£23,168	£29,532	£22,800	£95,342
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change