Detached
HA8
3 beds
1 bath
Melrose Gardens, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£4,370
↗ 2%After 5 Years
Change In Property Value
£63,486
↗ 10%After 5 Years
Return On Investment
33%
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 | £27,672 | £28,087 | £28,789 | £29,509 | £30,394 | £144,452 |
| Total Expenses | £27,667 | £27,720 | £27,801 | £27,884 | £27,983 | £139,057 |
| Profit Before Tax | £5 | £367 | £988 | £1,625 | £2,411 | £5,395 |
| Profit After Tax | £4 | £297 | £800 | £1,316 | £1,953 | £4,370 |
| Change In Property Value | £6 | £6 | £12,300 | £21,956 | £29,217 | £63,486 |
| Net Return | £10 | £303 | £13,100 | £23,272 | £31,170 | £67,856 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change