Flat HA7 3 beds 2 baths

Dene Gardens, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£31,079

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 10%After 5 Years

Return On Investment

52%

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	£30,024	£30,474	£31,236	£32,017	£32,978	£156,729
Total Expenses	£23,451	£23,542	£23,661	£23,783	£23,922	£118,361
Profit Before Tax	£6,573	£6,932	£7,575	£8,234	£9,056	£38,369
Profit After Tax	£5,324	£5,615	£6,136	£6,669	£7,335	£31,079
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£5,329	£5,620	£15,436	£23,270	£29,426	£79,080
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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