Flat HA8 2 beds 1 bath

Springwood Crescent, Edgware, Middlesex HA8

London, England · HA8

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£11,537

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£23,737

↗ 10%After 5 Years

Return On Investment

50%

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	£14,964	£15,188	£15,568	£15,957	£16,436	£78,114
Total Expenses	£12,620	£12,688	£12,769	£12,852	£12,942	£63,871
Profit Before Tax	£2,344	£2,500	£2,799	£3,106	£3,494	£14,243
Profit After Tax	£1,899	£2,025	£2,267	£2,515	£2,830	£11,537
Change In Property Value	£2	£2	£4,599	£8,209	£10,924	£23,737
Net Return	£1,901	£2,028	£6,866	£10,725	£13,754	£35,274
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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