Semi Detached
HA8
4 beds
2 baths
Farm Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£57,952
↗ 24%After 5 Years
Change In Property Value
£75,357
↗ 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 | £46,608 | £47,307 | £48,490 | £49,702 | £51,193 | £243,300 |
| Total Expenses | £34,124 | £34,205 | £34,334 | £34,466 | £34,626 | £171,755 |
| Profit Before Tax | £12,484 | £13,102 | £14,156 | £15,236 | £16,567 | £71,545 |
| Profit After Tax | £10,112 | £10,613 | £11,466 | £12,341 | £13,419 | £57,952 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £10,120 | £10,620 | £26,067 | £38,403 | £48,100 | £133,309 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 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