Flat
HA7
2 beds
2 baths
Pond House, Lady Aylesford Avenue, Stanmore, Middlesex HA7
London, England · HA7
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£26,665
↗ 13%After 5 Years
Change In Property Value
£81,652
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,952 | £30,401 | £30,857 | £31,629 | £32,419 | £155,259 |
| Total Expenses | £24,268 | £24,363 | £24,450 | £24,569 | £24,690 | £122,339 |
| Profit Before Tax | £5,684 | £6,038 | £6,408 | £7,060 | £7,729 | £32,919 |
| Profit After Tax | £4,604 | £4,891 | £5,190 | £5,719 | £6,261 | £26,665 |
| Change In Property Value | £6 | £11,980 | £21,385 | £28,457 | £19,825 | £81,652 |
| Net Return | £4,610 | £16,871 | £26,575 | £34,175 | £26,085 | £108,317 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change