Terraced
HA8
2 beds
1 bath
Burnt Oak Broadway, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£13,195
↗ 11%After 5 Years
Change In Property Value
£52,481
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,328 | £17,588 | £17,852 | £18,298 | £18,755 | £89,821 |
| Total Expenses | £14,620 | £14,659 | £14,695 | £14,750 | £14,807 | £73,531 |
| Profit Before Tax | £2,708 | £2,929 | £3,156 | £3,548 | £3,949 | £16,290 |
| Profit After Tax | £2,193 | £2,373 | £2,557 | £2,874 | £3,198 | £13,195 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £2,197 | £10,073 | £16,301 | £21,164 | £15,941 | £65,676 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change