Flat
HA8
4 beds
1 bath
Deansbrook Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£101,900First YearProfit From Rental Income
£4,411
↗ 4%After 5 Years
Change In Property Value
£44,166
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,580 | £14,799 | £15,021 | £15,396 | £15,781 | £75,577 |
| Total Expenses | £13,883 | £13,955 | £14,018 | £14,097 | £14,178 | £70,130 |
| Profit Before Tax | £697 | £844 | £1,003 | £1,299 | £1,603 | £5,446 |
| Profit After Tax | £565 | £684 | £812 | £1,052 | £1,298 | £4,411 |
| Change In Property Value | £3 | £6,480 | £11,567 | £15,392 | £10,723 | £44,166 |
| Net Return | £568 | £7,164 | £12,379 | £16,444 | £12,022 | £48,577 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change