Terraced
HA8
2 beds
2 baths
Deans Lane, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£31,696
↗ 21%After 5 Years
Change In Property Value
£47,485
↗ 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 | £28,308 | £28,733 | £29,451 | £30,187 | £31,093 | £147,772 |
| Total Expenses | £21,581 | £21,635 | £21,718 | £21,802 | £21,904 | £108,640 |
| Profit Before Tax | £6,727 | £7,097 | £7,733 | £8,385 | £9,189 | £39,131 |
| Profit After Tax | £5,449 | £5,749 | £6,264 | £6,792 | £7,443 | £31,696 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £5,453 | £5,753 | £15,464 | £23,214 | £29,297 | £79,181 |
| 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