Flat
HA7
3 beds
1 bath
Rusper Close, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£13,801
↗ 11%After 5 Years
Change In Property Value
£51,799
↗ 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 | £18,996 | £19,281 | £19,570 | £20,059 | £20,561 | £98,467 |
| Total Expenses | £16,126 | £16,205 | £16,275 | £16,365 | £16,458 | £81,429 |
| Profit Before Tax | £2,870 | £3,076 | £3,296 | £3,694 | £4,103 | £17,039 |
| Profit After Tax | £2,325 | £2,492 | £2,669 | £2,992 | £3,323 | £13,801 |
| Change In Property Value | £4 | £7,600 | £13,566 | £18,053 | £12,577 | £51,799 |
| Net Return | £2,328 | £10,092 | £16,236 | £21,045 | £15,900 | £65,601 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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