Flat
HA8
2 beds
2 baths
Longcrofte Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£10,821
↗ 7%After 5 Years
Change In Property Value
£66,112
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,828 | £22,155 | £22,488 | £23,050 | £23,626 | £113,147 |
| Total Expenses | £19,788 | £19,870 | £19,945 | £20,043 | £20,143 | £99,788 |
| Profit Before Tax | £2,040 | £2,285 | £2,543 | £3,007 | £3,483 | £13,359 |
| Profit After Tax | £1,653 | £1,851 | £2,060 | £2,436 | £2,821 | £10,821 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £1,658 | £11,551 | £19,375 | £25,477 | £18,873 | £76,933 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change