Flat
HA8
2 beds
1 bath
Scott Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£81,232First YearProfit From Rental Income
£14,087
↗ 17%After 5 Years
Change In Property Value
£27,350
↗ 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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £14,223 | £14,295 | £14,381 | £14,470 | £14,567 | £71,935 |
| Profit Before Tax | £2,889 | £3,074 | £3,422 | £3,778 | £4,228 | £17,392 |
| Profit After Tax | £2,340 | £2,490 | £2,772 | £3,061 | £3,425 | £14,087 |
| Change In Property Value | £3 | £3 | £5,299 | £9,459 | £12,587 | £27,350 |
| Net Return | £2,343 | £2,493 | £8,071 | £12,519 | £16,012 | £41,438 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change