Detached
HA7
3 beds
1 bath
Felbridge Avenue, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£205,500First YearProfit From Rental Income
£16,216
↗ 8%After 5 Years
Change In Property Value
£64,002
↗ 10%After 5 Years
Return On Investment
39%
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 | £30,996 | £31,461 | £32,247 | £33,054 | £34,045 | £161,803 |
| Total Expenses | £28,198 | £28,256 | £28,345 | £28,437 | £28,547 | £141,784 |
| Profit Before Tax | £2,798 | £3,205 | £3,902 | £4,617 | £5,498 | £20,020 |
| Profit After Tax | £2,266 | £2,596 | £3,161 | £3,739 | £4,454 | £16,216 |
| Change In Property Value | £6 | £6 | £12,400 | £22,134 | £29,455 | £64,002 |
| Net Return | £2,272 | £2,602 | £15,561 | £25,874 | £33,908 | £80,218 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change