Terraced
HA8
2 beds
1 bath
Springwood Crescent, Edgware - Investment Opportunity HA8
London, England · HA8
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£13,405
↗ 11%After 5 Years
Change In Property Value
£53,162
↗ 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 | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £14,804 | £14,843 | £14,880 | £14,935 | £14,992 | £74,454 |
| Profit Before Tax | £2,752 | £2,977 | £3,207 | £3,603 | £4,010 | £16,549 |
| Profit After Tax | £2,229 | £2,411 | £2,598 | £2,919 | £3,248 | £13,405 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £2,233 | £10,211 | £16,521 | £21,447 | £16,156 | £66,567 |
| 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