Semi Detached HA8 4 beds 1 bath

Methuen Road, Edgware HA8

London, England · HA8

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£53,839

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£70,195

↗ 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	£43,416	£44,067	£45,169	£46,298	£47,687	£226,637
Total Expenses	£31,821	£31,897	£32,018	£32,142	£32,292	£160,170
Profit Before Tax	£11,595	£12,170	£13,151	£14,156	£15,396	£66,468
Profit After Tax	£9,392	£9,858	£10,652	£11,466	£12,470	£53,839
Change In Property Value	£7	£7	£13,600	£24,276	£32,305	£70,195
Net Return	£9,399	£9,865	£24,252	£35,743	£44,775	£124,034
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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