Flat
HA7
2 beds
2 baths
Hodgkins Mews, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£20,582
↗ 13%After 5 Years
Change In Property Value
£67,475
↗ 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 | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £20,402 | £20,489 | £20,568 | £20,674 | £20,782 | £102,915 |
| Profit Before Tax | £4,354 | £4,638 | £4,936 | £5,468 | £6,014 | £25,410 |
| Profit After Tax | £3,527 | £3,757 | £3,998 | £4,429 | £4,871 | £20,582 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £3,532 | £13,657 | £21,670 | £27,945 | £21,254 | £88,058 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change