Flat HA7 2 beds 2 baths

Howard Road, Stanmore HA7

London, England · HA7

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£5,168

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£47,485

↗ 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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£22,551	£22,631	£22,733	£22,836	£22,953	£113,704
Profit Before Tax	£453	£718	£1,200	£1,695	£2,314	£6,380
Profit After Tax	£367	£581	£972	£1,373	£1,875	£5,168
Change In Property Value	£5	£5	£9,200	£16,422	£21,853	£47,485
Net Return	£372	£586	£10,172	£17,795	£23,728	£52,653
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