Flat
HA8
4 beds
1 bath
Deansbrook Road, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£101,900First YearProfit From Rental Income
£-6,218
↘ -6%After 5 Years
Change In Property Value
£33,446
↗ 10%After 5 Years
Return On Investment
27%
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 | £14,580 | £14,799 | £15,169 | £15,548 | £16,014 | £76,110 |
| Total Expenses | £16,313 | £16,381 | £16,461 | £16,542 | £16,632 | £82,328 |
| Profit Before Tax | £-1,733 | £-1,582 | £-1,292 | £-994 | £-617 | £-6,218 |
| Profit After Tax | £-1,733 | £-1,582 | £-1,292 | £-994 | £-617 | £-6,218 |
| Change In Property Value | £3 | £3 | £6,480 | £11,567 | £15,392 | £33,446 |
| Net Return | £-1,729 | £-1,579 | £5,188 | £10,573 | £14,775 | £27,228 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change