Flat
HA8
2 beds
2 baths
Scott Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£17,907
↗ 18%After 5 Years
Change In Property Value
£31,996
↗ 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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £16,299 | £16,375 | £16,469 | £16,565 | £16,671 | £82,378 |
| Profit Before Tax | £3,717 | £3,941 | £4,356 | £4,780 | £5,314 | £22,108 |
| Profit After Tax | £3,011 | £3,192 | £3,528 | £3,872 | £4,304 | £17,907 |
| Change In Property Value | £3 | £3 | £6,199 | £11,065 | £14,725 | £31,996 |
| Net Return | £3,014 | £3,196 | £9,727 | £14,937 | £19,029 | £49,903 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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