Flat HA7 2 beds 2 baths

Lady Aylesford Avenue, Stanmore, Middlesex HA7

London, England · HA7

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£12,114

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 10%After 5 Years

Return On Investment

36%

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	£34,752	£35,273	£36,155	£37,059	£38,171	£181,410
Total Expenses	£33,049	£33,147	£33,279	£33,413	£33,567	£166,455
Profit Before Tax	£1,703	£2,126	£2,877	£3,646	£4,604	£14,955
Profit After Tax	£1,379	£1,722	£2,330	£2,953	£3,729	£12,114
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£1,386	£1,729	£16,230	£27,765	£36,747	£83,858
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	36%

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