Flat HA8 2 beds 1 bath

Glendale Avenue, Edgware, Greater London. HA8

London, England · HA8

Initial Investment

First Year

£109,582First Year

Profit From Rental Income

After 5 Years

£5,270

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£47,158

↗ 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	£15,564	£15,797	£16,034	£16,435	£16,846	£80,677
Total Expenses	£14,687	£14,761	£14,825	£14,907	£14,991	£74,172
Profit Before Tax	£877	£1,037	£1,209	£1,528	£1,855	£6,506
Profit After Tax	£710	£840	£979	£1,238	£1,503	£5,270
Change In Property Value	£3	£6,919	£12,351	£16,435	£11,450	£47,158
Net Return	£714	£7,759	£13,330	£17,673	£12,952	£52,427
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	16%	12%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change