Terraced
HA8
3 beds
1 bath
Torbridge Close, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£19,724
↗ 11%After 5 Years
Change In Property Value
£74,966
↗ 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 | £24,744 | £25,115 | £25,492 | £26,129 | £26,782 | £128,263 |
| Total Expenses | £20,669 | £20,719 | £20,767 | £20,841 | £20,917 | £103,912 |
| Profit Before Tax | £4,075 | £4,397 | £4,725 | £5,288 | £5,866 | £24,351 |
| Profit After Tax | £3,301 | £3,561 | £3,827 | £4,284 | £4,751 | £19,724 |
| Change In Property Value | £5 | £10,999 | £19,633 | £26,126 | £18,201 | £74,966 |
| Net Return | £3,306 | £14,560 | £23,461 | £30,410 | £22,953 | £94,690 |
| 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