Detached
HA8
3 beds
1 bath
Melrose Gardens, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£22,312
↗ 11%After 5 Years
Change In Property Value
£83,833
↗ 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 | £27,672 | £28,087 | £28,508 | £29,221 | £29,952 | £143,440 |
| Total Expenses | £23,055 | £23,109 | £23,161 | £23,243 | £23,327 | £115,894 |
| Profit Before Tax | £4,617 | £4,978 | £5,347 | £5,978 | £6,625 | £27,546 |
| Profit After Tax | £3,740 | £4,032 | £4,331 | £4,842 | £5,366 | £22,312 |
| Change In Property Value | £6 | £12,300 | £21,956 | £29,217 | £20,354 | £83,833 |
| Net Return | £3,746 | £16,333 | £26,287 | £34,059 | £25,721 | £106,145 |
| 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