Flat
HA7
2 beds
2 baths
Stanmore Hall, Wood Lane, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£310,500First YearProfit From Rental Income
£45,463
↗ 15%After 5 Years
Change In Property Value
£125,409
↗ 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 | £45,996 | £46,686 | £47,386 | £48,571 | £49,785 | £238,424 |
| Total Expenses | £36,201 | £36,320 | £36,431 | £36,591 | £36,755 | £182,297 |
| Profit Before Tax | £9,795 | £10,366 | £10,956 | £11,980 | £13,030 | £56,127 |
| Profit After Tax | £7,934 | £8,397 | £8,874 | £9,704 | £10,554 | £45,463 |
| Change In Property Value | £9 | £18,400 | £32,844 | £43,706 | £30,449 | £125,409 |
| Net Return | £7,943 | £26,797 | £41,718 | £53,410 | £41,003 | £170,872 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 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