Terraced
HA8
2 beds
1 bath
Springwood Crescent, Edgware - Investment Opportunity HA8
London, England · HA8
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£26,550
↗ 21%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
53%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £18,373 | £18,421 | £18,492 | £18,566 | £18,653 | £92,505 |
| Profit Before Tax | £5,627 | £5,939 | £6,477 | £7,027 | £7,708 | £32,778 |
| Profit After Tax | £4,558 | £4,811 | £5,246 | £5,692 | £6,243 | £26,550 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £4,562 | £4,815 | £13,046 | £19,616 | £24,771 | £66,809 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change