Flat
HA7
1 bed
1 bath
Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£15,330
↗ 18%After 5 Years
Change In Property Value
£28,899
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,072 | £18,343 | £18,802 | £19,272 | £19,850 | £94,338 |
| Total Expenses | £14,914 | £14,987 | £15,076 | £15,167 | £15,267 | £75,412 |
| Profit Before Tax | £3,158 | £3,356 | £3,726 | £4,105 | £4,582 | £18,926 |
| Profit After Tax | £2,558 | £2,718 | £3,018 | £3,325 | £3,712 | £15,330 |
| Change In Property Value | £3 | £3 | £5,599 | £9,994 | £13,300 | £28,899 |
| Net Return | £2,561 | £2,721 | £8,617 | £13,319 | £17,011 | £44,229 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change