Terraced HA8 4 beds 2 baths

Deansbrook Road, Edgware HA8

London, England · HA8

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£37,564

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 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	£33,228	£33,726	£34,570	£35,434	£36,497	£173,455
Total Expenses	£25,247	£25,309	£25,404	£25,501	£25,618	£127,079
Profit Before Tax	£7,981	£8,418	£9,166	£9,933	£10,879	£46,376
Profit After Tax	£6,464	£6,818	£7,424	£8,046	£8,812	£37,564
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£6,470	£6,824	£18,225	£27,324	£34,466	£93,308
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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