Flat
N18
1 bed
1 bath
Swaythling Close, Edmonton N18
London, England · N18
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£8,784
↗ 18%After 5 Years
Change In Property Value
£21,803
↗ 14%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £8,154 | £8,220 | £8,276 | £8,344 | £8,413 | £41,406 |
| Profit Before Tax | £1,926 | £2,012 | £2,109 | £2,301 | £2,497 | £10,844 |
| Profit After Tax | £1,560 | £1,629 | £1,708 | £1,864 | £2,023 | £8,784 |
| Change In Property Value | £2 | £3,199 | £5,710 | £7,599 | £5,294 | £21,803 |
| Net Return | £1,561 | £4,828 | £7,418 | £9,462 | £7,317 | £30,587 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change