Flat HA7 0 beds 0 baths

85 Crowshott Avenue, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£50,184

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 14%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£50,004	£50,754	£51,515	£52,803	£54,123	£259,200
Total Expenses	£39,175	£39,300	£39,418	£39,588	£39,763	£197,244
Profit Before Tax	£10,829	£11,454	£12,098	£13,215	£14,361	£61,956
Profit After Tax	£8,771	£9,277	£9,799	£10,704	£11,632	£50,184
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£8,781	£29,278	£45,500	£58,211	£44,729	£186,498
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	13%	17%	13%	54%

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