Flat HA7 2 beds 2 baths

Honeypot Lane, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£4,280

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£44,388

↗ 10%After 5 Years

Return On Investment

35%

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	£21,504	£21,827	£22,372	£22,932	£23,619	£112,254
Total Expenses	£21,211	£21,289	£21,386	£21,486	£21,598	£106,970
Profit Before Tax	£293	£538	£986	£1,445	£2,022	£5,284
Profit After Tax	£238	£435	£798	£1,171	£1,638	£4,280
Change In Property Value	£4	£4	£8,600	£15,351	£20,428	£44,388
Net Return	£242	£440	£9,399	£16,522	£22,066	£48,668
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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