Flat
HA8
2 beds
1 bath
Millfield Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£28,117
↗ 20%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
52%
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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £21,837 | £21,925 | £22,038 | £22,154 | £22,286 | £110,240 |
| Profit Before Tax | £5,931 | £6,260 | £6,851 | £7,457 | £8,214 | £34,713 |
| Profit After Tax | £4,804 | £5,070 | £5,549 | £6,040 | £6,653 | £28,117 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £4,808 | £5,075 | £14,149 | £21,392 | £27,082 | £72,506 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change