Flat N18 1 bed 1 bath

Wigston Close, Edmonton N18

London, England · N18

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£14,715

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£29,308

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£13,957	£14,306	£14,664	£70,227
Total Expenses	£10,272	£10,343	£10,404	£10,481	£10,560	£52,060
Profit Before Tax	£3,276	£3,408	£3,553	£3,825	£4,105	£18,167
Profit After Tax	£2,653	£2,761	£2,878	£3,099	£3,325	£14,715
Change In Property Value	£2	£4,300	£7,676	£10,214	£7,116	£29,308
Net Return	£2,655	£7,061	£10,554	£13,313	£10,440	£44,023
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	11%	16%	20%	16%	67%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change