Flat HA8 0 beds 0 baths

Deansbrook, Edgware HA8

London, England · HA8

Initial Investment

First Year

£266,747First Year

Profit From Rental Income

After 5 Years

£92,127

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£82,066

↗ 10%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,000	£60,900	£62,422	£63,983	£65,903	£313,208
Total Expenses	£39,541	£39,677	£39,873	£40,073	£40,307	£199,471
Profit Before Tax	£20,459	£21,223	£22,550	£23,910	£25,595	£113,737
Profit After Tax	£16,571	£17,190	£18,265	£19,368	£20,732	£92,127
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,066
Net Return	£16,579	£17,198	£34,166	£47,749	£58,500	£174,193
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	6%	6%	13%	18%	22%	65%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change