Flat HA8 1 bed 1 bath

Burnt Oak Broadway, Edgware HA8

London, England · HA8

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£12,798

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£25,802

↗ 10%After 5 Years

Return On Investment

51%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£13,531	£13,601	£13,685	£13,771	£13,865	£68,452
Profit Before Tax	£2,609	£2,781	£3,107	£3,441	£3,863	£15,801
Profit After Tax	£2,113	£2,253	£2,516	£2,787	£3,129	£12,798
Change In Property Value	£2	£2	£4,999	£8,923	£11,874	£25,802
Net Return	£2,116	£2,255	£7,516	£11,710	£15,003	£38,600
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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