Flat
HA7
3 beds
3 baths
Brockley Hill, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£247,482First YearProfit From Rental Income
£54,438
↗ 22%After 5 Years
Change In Property Value
£76,384
↗ 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 | £47,772 | £48,489 | £49,701 | £50,943 | £52,472 | £249,376 |
| Total Expenses | £36,135 | £36,252 | £36,417 | £36,585 | £36,780 | £182,168 |
| Profit Before Tax | £11,637 | £12,236 | £13,284 | £14,359 | £15,691 | £67,208 |
| Profit After Tax | £9,426 | £9,911 | £10,760 | £11,630 | £12,710 | £54,438 |
| Change In Property Value | £7 | £7 | £14,799 | £26,417 | £35,153 | £76,384 |
| Net Return | £9,434 | £9,919 | £25,560 | £38,047 | £47,863 | £130,822 |
| 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