Semi Detached
HA7
3 beds
1 bath
Stanmore, London HA7
London, England · HA7
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£52,596
↗ 24%After 5 Years
Change In Property Value
£68,647
↗ 10%After 5 Years
Return On Investment
55%
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 | £42,456 | £43,093 | £44,170 | £45,274 | £46,633 | £221,626 |
| Total Expenses | £31,129 | £31,205 | £31,323 | £31,445 | £31,591 | £156,693 |
| Profit Before Tax | £11,327 | £11,888 | £12,847 | £13,830 | £15,042 | £64,933 |
| Profit After Tax | £9,174 | £9,629 | £10,406 | £11,202 | £12,184 | £52,596 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £9,181 | £9,636 | £23,706 | £34,943 | £43,776 | £121,243 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change