Flat
NW4
2 beds
1 bath
Edinburgh House, Tenterden Grove, Hendon, London NW4
London, England · NW4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-1,731
↘ -1%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
31%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £21,442 | £21,531 | £21,637 | £21,746 | £21,865 | £108,221 |
| Profit Before Tax | £-1,042 | £-825 | £-414 | £8 | £541 | £-1,731 |
| Profit After Tax | £-1,042 | £-825 | £-414 | £8 | £541 | £-1,731 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-1,038 | £-821 | £8,087 | £15,181 | £20,732 | £42,141 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change