Terraced
HA8
4 beds
2 baths
Deansbrook Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£19,343
↗ 11%After 5 Years
Change In Property Value
£73,610
↗ 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 | £24,300 | £24,665 | £25,034 | £25,660 | £26,302 | £125,961 |
| Total Expenses | £20,305 | £20,353 | £20,401 | £20,474 | £20,549 | £102,081 |
| Profit Before Tax | £3,996 | £4,311 | £4,634 | £5,187 | £5,753 | £23,880 |
| Profit After Tax | £3,236 | £3,492 | £3,753 | £4,201 | £4,660 | £19,343 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £3,242 | £14,292 | £23,032 | £29,855 | £22,532 | £92,953 |
| 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