Semi Detached HA8 5 beds 3 baths

Fairmead Crescent, Edgware HA8

London, England · HA8

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£49,726

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£40,224	£40,827	£41,848	£42,894	£44,181	£209,975
Total Expenses	£29,518	£29,589	£29,702	£29,818	£29,957	£148,585
Profit Before Tax	£10,706	£11,238	£12,146	£13,076	£14,224	£61,390
Profit After Tax	£8,672	£9,103	£9,838	£10,592	£11,521	£49,726
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£8,678	£9,109	£22,438	£33,083	£41,451	£114,760
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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