Semi Detached
HA8
4 beds
2 baths
Deans Lane, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£29,300
↗ 11%After 5 Years
Change In Property Value
£107,688
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,556 | £36,089 | £36,631 | £37,546 | £38,485 | £184,308 |
| Total Expenses | £29,474 | £29,540 | £29,604 | £29,706 | £29,811 | £148,134 |
| Profit Before Tax | £6,082 | £6,550 | £7,027 | £7,840 | £8,674 | £36,173 |
| Profit After Tax | £4,927 | £5,305 | £5,692 | £6,351 | £7,026 | £29,300 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,531 | £26,146 | £107,688 |
| Net Return | £4,934 | £21,105 | £33,895 | £43,881 | £33,173 | £136,988 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change