Flat
N3
2 beds
2 baths
Edgewood Mews, London N3
London, England · N3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£51,515
↗ 30%After 5 Years
Change In Property Value
£70,883
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,804 | £34,311 | £34,826 | £35,696 | £36,589 | £175,226 |
| Total Expenses | £22,111 | £22,212 | £22,305 | £22,433 | £22,565 | £111,627 |
| Profit Before Tax | £11,693 | £12,099 | £12,521 | £13,263 | £14,023 | £63,599 |
| Profit After Tax | £9,471 | £9,800 | £10,142 | £10,743 | £11,359 | £51,515 |
| Change In Property Value | £5 | £10,400 | £18,564 | £24,704 | £17,210 | £70,883 |
| Net Return | £9,476 | £20,200 | £28,706 | £35,447 | £28,569 | £122,399 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 6% | 12% | 17% | 21% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change