Flat
HA8
2 beds
2 baths
Centurion House, Station Road, Edgware, Middlesex HA8
London, England · HA8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£29,790
↗ 20%After 5 Years
Change In Property Value
£46,453
↗ 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 | £29,052 | £29,488 | £30,225 | £30,981 | £31,910 | £151,655 |
| Total Expenses | £22,759 | £22,849 | £22,965 | £23,085 | £23,220 | £114,878 |
| Profit Before Tax | £6,293 | £6,639 | £7,260 | £7,896 | £8,690 | £36,778 |
| Profit After Tax | £5,097 | £5,378 | £5,880 | £6,396 | £7,039 | £29,790 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £5,102 | £5,382 | £14,881 | £22,461 | £28,417 | £76,243 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change