Flat
HA8
3 beds
1 bath
Beverley Drive, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£24,477
↗ 23%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,800 | £23,142 | £23,721 | £24,314 | £25,043 | £119,019 |
| Total Expenses | £17,571 | £17,651 | £17,752 | £17,855 | £17,971 | £88,801 |
| Profit Before Tax | £5,229 | £5,491 | £5,968 | £6,458 | £7,072 | £30,218 |
| Profit After Tax | £4,235 | £4,447 | £4,834 | £5,231 | £5,728 | £24,477 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £4,239 | £4,451 | £11,535 | £17,191 | £21,643 | £59,058 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change