Terraced
HA8
3 beds
0 baths
Trevor Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£19,133
↗ 11%After 5 Years
Change In Property Value
£72,928
↗ 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 | £24,072 | £24,433 | £24,800 | £25,420 | £26,055 | £124,779 |
| Total Expenses | £20,121 | £20,169 | £20,216 | £20,289 | £20,363 | £101,158 |
| Profit Before Tax | £3,951 | £4,264 | £4,583 | £5,131 | £5,692 | £23,621 |
| Profit After Tax | £3,200 | £3,454 | £3,712 | £4,156 | £4,611 | £19,133 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £3,206 | £14,154 | £22,812 | £29,572 | £22,317 | £92,061 |
| 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