Flat
N18
2 beds
1 bath
Dorrit Mews, Edmonton, London N18
London, England · N18
View property listing
Initial Investment
£88,232First YearProfit From Rental Income
£22,242
↗ 25%After 5 Years
Change In Property Value
£38,843
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,952 | £18,221 | £18,495 | £18,957 | £19,431 | £93,056 |
| Total Expenses | £12,963 | £13,040 | £13,109 | £13,197 | £13,287 | £65,596 |
| Profit Before Tax | £4,989 | £5,181 | £5,386 | £5,760 | £6,144 | £27,460 |
| Profit After Tax | £4,041 | £4,197 | £4,363 | £4,666 | £4,977 | £22,242 |
| Change In Property Value | £3 | £5,699 | £10,173 | £13,537 | £9,431 | £38,843 |
| Net Return | £4,044 | £9,896 | £14,535 | £18,203 | £14,408 | £61,085 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 16% | 21% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change