Terraced
HA8
6 beds
6 baths
Wenlock Road, Edgware, Middlesex HA8
London, England · HA8
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£56,570
↗ 33%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
64%
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 | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £25,308 | £25,376 | £25,483 | £25,592 | £25,723 | £127,482 |
| Profit Before Tax | £12,492 | £12,991 | £13,844 | £14,717 | £15,795 | £69,839 |
| Profit After Tax | £10,119 | £10,523 | £11,213 | £11,921 | £12,794 | £56,570 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £10,124 | £10,528 | £21,814 | £30,843 | £37,973 | £111,281 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 22% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change