Flat
HA7
2 beds
2 baths
Stanmore Hall, Wood Lane, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£310,500First YearProfit From Rental Income
£69,757
↗ 22%After 5 Years
Change In Property Value
£94,970
↗ 10%After 5 Years
Return On Investment
53%
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 | £59,400 | £60,291 | £61,798 | £63,343 | £65,244 | £310,076 |
| Total Expenses | £44,441 | £44,576 | £44,770 | £44,968 | £45,201 | £223,956 |
| Profit Before Tax | £14,959 | £15,715 | £17,028 | £18,375 | £20,043 | £86,120 |
| Profit After Tax | £12,117 | £12,729 | £13,793 | £14,884 | £16,235 | £69,757 |
| Change In Property Value | £9 | £9 | £18,400 | £32,845 | £43,707 | £94,970 |
| Net Return | £12,126 | £12,738 | £32,193 | £47,728 | £59,941 | £164,728 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change