Flat
HA7
2 beds
1 bath
Honeypot Lane, Stanmore HA7
London, England · HA7
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£27,141
↗ 30%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
63%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £15,666 | £15,744 | £15,842 | £15,942 | £16,054 | £79,248 |
| Profit Before Tax | £5,934 | £6,180 | £6,630 | £7,092 | £7,671 | £33,507 |
| Profit After Tax | £4,807 | £5,006 | £5,370 | £5,744 | £6,214 | £27,141 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £4,810 | £5,009 | £11,171 | £16,098 | £19,991 | £57,077 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 6% | 12% | 18% | 22% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change