Terraced
HA8
3 beds
1 bath
Mead Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£30,974
↗ 21%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
53%
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 | £27,696 | £28,111 | £28,814 | £29,535 | £30,421 | £144,577 |
| Total Expenses | £21,123 | £21,176 | £21,257 | £21,340 | £21,440 | £106,337 |
| Profit Before Tax | £6,573 | £6,935 | £7,557 | £8,194 | £8,981 | £38,240 |
| Profit After Tax | £5,324 | £5,617 | £6,121 | £6,637 | £7,275 | £30,974 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £5,328 | £5,622 | £15,121 | £22,703 | £28,653 | £77,427 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change