Flat
HA8
2 beds
2 baths
Fortune Avenue, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£21,298
↗ 19%After 5 Years
Change In Property Value
£36,125
↗ 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 | £18,144 | £18,224 | £18,324 | £18,427 | £18,542 | £91,660 |
| Profit Before Tax | £4,452 | £4,711 | £5,184 | £5,669 | £6,277 | £26,294 |
| Profit After Tax | £3,606 | £3,816 | £4,199 | £4,592 | £5,085 | £21,298 |
| Change In Property Value | £3 | £3 | £6,999 | £12,493 | £16,625 | £36,125 |
| Net Return | £3,610 | £3,820 | £11,198 | £17,086 | £21,710 | £57,423 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change