Semi Detached
HA8
3 beds
2 baths
Church Close, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£28,670
↗ 11%After 5 Years
Change In Property Value
£105,643
↗ 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 | £34,872 | £35,395 | £35,926 | £36,824 | £37,745 | £180,762 |
| Total Expenses | £28,923 | £28,988 | £29,051 | £29,151 | £29,254 | £145,367 |
| Profit Before Tax | £5,949 | £6,407 | £6,875 | £7,673 | £8,491 | £35,395 |
| Profit After Tax | £4,819 | £5,190 | £5,569 | £6,215 | £6,878 | £28,670 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £4,827 | £20,690 | £33,237 | £43,033 | £32,527 | £134,314 |
| 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