Flat
HA8
2 beds
2 baths
Erato Court, 42 Curton Close, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£134,782First YearProfit From Rental Income
£-5,011
↘ -4%After 5 Years
Change In Property Value
£43,144
↗ 10%After 5 Years
Return On Investment
28%
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 | £18,804 | £19,086 | £19,563 | £20,052 | £20,654 | £98,159 |
| Total Expenses | £20,463 | £20,537 | £20,627 | £20,720 | £20,823 | £103,170 |
| Profit Before Tax | £-1,659 | £-1,451 | £-1,064 | £-668 | £-169 | £-5,011 |
| Profit After Tax | £-1,659 | £-1,451 | £-1,064 | £-668 | £-169 | £-5,011 |
| Change In Property Value | £4 | £4 | £8,359 | £14,921 | £19,856 | £43,144 |
| Net Return | £-1,654 | £-1,447 | £7,295 | £14,253 | £19,687 | £38,134 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change