Flat HA7 2 beds 2 baths

Pond House, Lady Aylesford Avenue, Stanmore, Middlesex HA7

London, England · HA7

Initial Investment

First Year

£198,150First Year

Profit From Rental Income

After 5 Years

£9,273

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£61,834

↗ 10%After 5 Years

Return On Investment

36%

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	£29,952	£30,401	£31,161	£31,940	£32,899	£156,353
Total Expenses	£28,761	£28,851	£28,970	£29,092	£29,231	£144,905
Profit Before Tax	£1,191	£1,550	£2,191	£2,848	£3,668	£11,448
Profit After Tax	£965	£1,255	£1,775	£2,307	£2,971	£9,273
Change In Property Value	£6	£6	£11,980	£21,385	£28,457	£61,834
Net Return	£971	£1,261	£13,755	£23,692	£31,428	£71,107
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	0%	1%	7%	12%	16%	36%

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