Terraced HA8 3 beds 1 bath

Torbridge Close, Edgware HA8

London, England · HA8

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£38,295

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 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	£33,840	£34,348	£35,206	£36,086	£37,169	£176,649
Total Expenses	£25,703	£25,766	£25,862	£25,961	£26,080	£129,372
Profit Before Tax	£8,137	£8,582	£9,344	£10,125	£11,089	£47,277
Profit After Tax	£6,591	£6,951	£7,569	£8,202	£8,982	£38,295
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£6,596	£6,957	£18,568	£27,835	£35,109	£95,065
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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