Flat
HA7
2 beds
2 baths
Hodgkins Mews, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£17,034
↗ 11%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
42%
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 | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £24,399 | £24,487 | £24,600 | £24,715 | £24,846 | £123,046 |
| Profit Before Tax | £3,201 | £3,527 | £4,115 | £4,717 | £5,469 | £21,029 |
| Profit After Tax | £2,593 | £2,857 | £3,333 | £3,821 | £4,430 | £17,034 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £2,598 | £2,862 | £13,233 | £21,493 | £27,946 | £68,132 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change