Semi Detached
HA7
3 beds
2 baths
Marsh Lane, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£65,748
↗ 24%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
54%
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 | £52,668 | £53,458 | £54,794 | £56,164 | £57,849 | £274,934 |
| Total Expenses | £38,499 | £38,589 | £38,734 | £38,882 | £39,061 | £193,764 |
| Profit Before Tax | £14,169 | £14,869 | £16,061 | £17,283 | £18,789 | £81,170 |
| Profit After Tax | £11,477 | £12,044 | £13,009 | £13,999 | £15,219 | £65,748 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £11,485 | £12,052 | £29,510 | £43,452 | £54,412 | £150,912 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change