Flat
HA8
2 beds
1 bath
5 Atlas Crescent, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£45,250First YearProfit From Rental Income
£-3,220
↘ -7%After 5 Years
Change In Property Value
£20,106
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,636 | £6,736 | £6,837 | £7,007 | £7,183 | £34,398 |
| Total Expenses | £7,409 | £7,469 | £7,520 | £7,579 | £7,640 | £37,618 |
| Profit Before Tax | £-773 | £-734 | £-684 | £-572 | £-457 | £-3,220 |
| Profit After Tax | £-773 | £-734 | £-684 | £-572 | £-457 | £-3,220 |
| Change In Property Value | £1 | £2,950 | £5,266 | £7,007 | £4,882 | £20,106 |
| Net Return | £-772 | £2,216 | £4,582 | £6,435 | £4,425 | £16,886 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change