Semi Detached
HA8
5 beds
3 baths
Fairmead Crescent, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£22,942
↗ 11%After 5 Years
Change In Property Value
£85,878
↗ 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 | £28,356 | £28,781 | £29,213 | £29,943 | £30,692 | £146,986 |
| Total Expenses | £23,606 | £23,661 | £23,714 | £23,798 | £23,883 | £118,662 |
| Profit Before Tax | £4,750 | £5,120 | £5,499 | £6,146 | £6,809 | £28,324 |
| Profit After Tax | £3,848 | £4,148 | £4,454 | £4,978 | £5,515 | £22,942 |
| Change In Property Value | £6 | £12,600 | £22,491 | £29,929 | £20,851 | £85,878 |
| Net Return | £3,854 | £16,748 | £26,945 | £34,907 | £26,366 | £108,820 |
| 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