Flat
HA7
2 beds
2 baths
Stanmore Hall, Wood Lane, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£330,250First YearProfit From Rental Income
£48,425
↗ 15%After 5 Years
Change In Property Value
£132,225
↗ 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 | £48,504 | £49,232 | £49,970 | £51,219 | £52,500 | £251,425 |
| Total Expenses | £38,060 | £38,183 | £38,298 | £38,465 | £38,635 | £191,641 |
| Profit Before Tax | £10,444 | £11,049 | £11,672 | £12,755 | £13,865 | £59,784 |
| Profit After Tax | £8,460 | £8,949 | £9,455 | £10,331 | £11,230 | £48,425 |
| Change In Property Value | £10 | £19,400 | £34,629 | £46,082 | £32,104 | £132,225 |
| Net Return | £8,469 | £28,350 | £44,084 | £56,413 | £43,334 | £180,650 |
| 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