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
£-8,527
↘ -19%After 5 Years
Change In Property Value
£15,226
↗ 10%After 5 Years
Return On Investment
15%
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 | £6,904 | £7,077 | £7,289 | £34,641 |
| Total Expenses | £8,516 | £8,572 | £8,631 | £8,693 | £8,756 | £43,168 |
| Profit Before Tax | £-1,880 | £-1,836 | £-1,727 | £-1,616 | £-1,468 | £-8,527 |
| Profit After Tax | £-1,880 | £-1,836 | £-1,727 | £-1,616 | £-1,468 | £-8,527 |
| Change In Property Value | £1 | £1 | £2,950 | £5,266 | £7,007 | £15,226 |
| Net Return | £-1,878 | £-1,835 | £1,223 | £3,650 | £5,540 | £6,699 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change