Terraced HA7 3 beds 2 baths

Hodgkins Mews, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£12,673

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

39%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£26,005	£26,655	£27,455	£130,483
Total Expenses	£22,835	£22,884	£22,958	£23,034	£23,125	£114,837
Profit Before Tax	£2,161	£2,487	£3,047	£3,621	£4,330	£15,646
Profit After Tax	£1,750	£2,014	£2,468	£2,933	£3,507	£12,673
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£1,755	£2,019	£12,467	£20,782	£27,259	£64,282
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change