Flat
HA8
2 beds
1 bath
Edgware HA8
London, England · HA8
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£26,829
↗ 20%After 5 Years
Change In Property Value
£42,840
↗ 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 | £26,796 | £27,198 | £27,878 | £28,575 | £29,432 | £139,879 |
| Total Expenses | £21,145 | £21,231 | £21,342 | £21,455 | £21,584 | £106,757 |
| Profit Before Tax | £5,651 | £5,967 | £6,536 | £7,119 | £7,848 | £33,122 |
| Profit After Tax | £4,578 | £4,833 | £5,294 | £5,767 | £6,357 | £26,829 |
| Change In Property Value | £4 | £4 | £8,300 | £14,816 | £19,716 | £42,840 |
| Net Return | £4,582 | £4,837 | £13,594 | £20,583 | £26,073 | £69,669 |
| 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