Semi Detached
HA8
2 beds
1 bath
St. Brides Avenue, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£40,257
↗ 24%After 5 Years
Change In Property Value
£53,163
↗ 10%After 5 Years
Return On Investment
55%
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 | £32,880 | £33,373 | £34,208 | £35,063 | £36,115 | £171,638 |
| Total Expenses | £24,221 | £24,281 | £24,376 | £24,472 | £24,588 | £121,938 |
| Profit Before Tax | £8,659 | £9,092 | £9,832 | £10,591 | £11,527 | £49,700 |
| Profit After Tax | £7,014 | £7,364 | £7,964 | £8,578 | £9,337 | £40,257 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £7,019 | £7,369 | £18,264 | £26,964 | £33,803 | £93,420 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change