Flat
HA7
2 beds
2 baths
Stanmore Hall, Wood Lane, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£330,250First YearProfit From Rental Income
£74,007
↗ 22%After 5 Years
Change In Property Value
£100,132
↗ 10%After 5 Years
Return On Investment
53%
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 | £62,628 | £63,567 | £65,157 | £66,786 | £68,789 | £326,927 |
| Total Expenses | £46,748 | £46,887 | £47,089 | £47,296 | £47,539 | £235,560 |
| Profit Before Tax | £15,880 | £16,680 | £18,067 | £19,489 | £21,250 | £91,367 |
| Profit After Tax | £12,863 | £13,511 | £14,634 | £15,786 | £17,212 | £74,007 |
| Change In Property Value | £10 | £10 | £19,400 | £34,630 | £46,082 | £100,132 |
| Net Return | £12,873 | £13,520 | £34,035 | £50,416 | £63,295 | £174,139 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change