Semi Detached
HA8
4 beds
2 baths
Deans Lane, Edgware HA8
London, England · HA8
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£62,878
↗ 24%After 5 Years
Change In Property Value
£81,551
↗ 10%After 5 Years
Return On Investment
55%
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 | £50,436 | £51,193 | £52,472 | £53,784 | £55,398 | £263,283 |
| Total Expenses | £36,887 | £36,974 | £37,113 | £37,255 | £37,427 | £185,655 |
| Profit Before Tax | £13,549 | £14,219 | £15,360 | £16,529 | £17,971 | £77,627 |
| Profit After Tax | £10,975 | £11,517 | £12,441 | £13,389 | £14,556 | £62,878 |
| Change In Property Value | £8 | £8 | £15,800 | £28,204 | £37,531 | £81,551 |
| Net Return | £10,983 | £11,525 | £28,242 | £41,592 | £52,087 | £144,429 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change