Semi Detached
HA8
6 beds
5 baths
Whitchurch Lane, Canons Park, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£47,580
↗ 11%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,256 | £57,100 | £57,956 | £59,405 | £60,890 | £291,608 |
| Total Expenses | £46,344 | £46,441 | £46,537 | £46,692 | £46,852 | £232,867 |
| Profit Before Tax | £9,912 | £10,659 | £11,419 | £12,713 | £14,039 | £58,741 |
| Profit After Tax | £8,028 | £8,633 | £9,250 | £10,297 | £11,371 | £47,580 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £8,041 | £33,634 | £53,875 | £69,681 | £52,742 | £217,973 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change