Flat HA8 2 beds 2 baths

10 Cameron Crescent, Edgware HA8

London, England · HA8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£24,435

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

66%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£13,839	£13,914	£14,005	£14,099	£14,203	£70,060
Profit Before Tax	£5,361	£5,574	£5,970	£6,376	£6,886	£30,167
Profit After Tax	£4,343	£4,515	£4,836	£5,164	£5,577	£24,435
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£4,345	£4,518	£9,836	£14,089	£17,454	£50,242
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	6%	13%	19%	23%	66%

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