Semi Detached
HA8
3 beds
1 bath
Riverdene, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£45,997
↗ 24%After 5 Years
Change In Property Value
£60,389
↗ 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 | £37,344 | £37,904 | £38,852 | £39,823 | £41,018 | £194,941 |
| Total Expenses | £27,444 | £27,512 | £27,617 | £27,725 | £27,856 | £138,154 |
| Profit Before Tax | £9,900 | £10,392 | £11,234 | £12,098 | £13,162 | £56,786 |
| Profit After Tax | £8,019 | £8,418 | £9,100 | £9,799 | £10,661 | £45,997 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £8,025 | £8,424 | £20,800 | £30,684 | £38,453 | £106,386 |
| 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