Flat HA8 2 beds 1 bath

Sterling Avenue, Edgware HA8

London, England · HA8

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,290

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

52%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£18,146	£18,226	£18,326	£18,429	£18,544	£91,670
Profit Before Tax	£4,450	£4,709	£5,182	£5,667	£6,275	£26,284
Profit After Tax	£3,605	£3,814	£4,198	£4,591	£5,083	£21,290
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,608	£3,818	£11,198	£17,086	£21,711	£57,420
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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