Semi Detached
HA8
3 beds
2 baths
Merlin Crescent, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£19,030
↗ 9%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
40%
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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £29,587 | £29,648 | £29,742 | £29,839 | £29,955 | £148,771 |
| Profit Before Tax | £3,413 | £3,847 | £4,590 | £5,352 | £6,291 | £23,493 |
| Profit After Tax | £2,765 | £3,116 | £3,718 | £4,335 | £5,096 | £19,030 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £2,771 | £3,123 | £16,717 | £27,539 | £35,973 | £86,123 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change