Terraced HA8 3 beds 1 bath

Landseer Close, Edgware HA8

London, England · HA8

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£33,186

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 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	£29,544	£29,987	£30,737	£31,505	£32,450	£154,224
Total Expenses	£22,498	£22,554	£22,640	£22,728	£22,833	£113,253
Profit Before Tax	£7,046	£7,433	£8,097	£8,778	£9,618	£40,970
Profit After Tax	£5,707	£6,021	£6,559	£7,110	£7,790	£33,186
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£5,712	£6,025	£16,159	£24,246	£30,594	£82,736
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	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