Flat
HA7
1 bed
1 bath
Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£7,930
↗ 9%After 5 Years
Change In Property Value
£38,161
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,992 | £14,202 | £14,415 | £14,775 | £15,145 | £72,529 |
| Total Expenses | £12,407 | £12,478 | £12,540 | £12,618 | £12,697 | £62,739 |
| Profit Before Tax | £1,585 | £1,724 | £1,875 | £2,158 | £2,447 | £9,790 |
| Profit After Tax | £1,284 | £1,397 | £1,519 | £1,748 | £1,982 | £7,930 |
| Change In Property Value | £3 | £5,599 | £9,994 | £13,300 | £9,265 | £38,161 |
| Net Return | £1,287 | £6,996 | £11,513 | £15,047 | £11,248 | £46,091 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change