Semi Detached HA7 4 beds 2 baths

Morley Crescent West, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£48,053

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£62,969

↗ 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	£38,940	£39,524	£40,512	£41,525	£42,771	£203,272
Total Expenses	£28,596	£28,666	£28,775	£28,887	£29,023	£143,947
Profit Before Tax	£10,344	£10,858	£11,737	£12,638	£13,748	£59,325
Profit After Tax	£8,379	£8,795	£9,507	£10,236	£11,136	£48,053
Change In Property Value	£6	£6	£12,200	£21,777	£28,980	£62,969
Net Return	£8,385	£8,801	£21,707	£32,014	£40,115	£111,023
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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