Flat HA8 1 bed 1 bath

Roscoff Close, Edgware HA8

London, England · HA8

Initial Investment

First Year

£75,700First Year

Profit From Rental Income

After 5 Years

£12,723

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£25,704

↗ 10%After 5 Years

Return On Investment

51%

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	£16,080	£16,321	£16,729	£17,147	£17,662	£83,940
Total Expenses	£13,487	£13,557	£13,641	£13,727	£13,821	£68,233
Profit Before Tax	£2,593	£2,764	£3,088	£3,421	£3,841	£15,707
Profit After Tax	£2,100	£2,239	£2,502	£2,771	£3,111	£12,723
Change In Property Value	£2	£2	£4,980	£8,889	£11,829	£25,704
Net Return	£2,103	£2,241	£7,482	£11,660	£14,941	£38,427
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change