Flat
N9
1 bed
1 bath
Pycroft Way, Edmonton N9
London, England · N9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£16,348
↗ 25%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,980 | £14,190 | £14,403 | £14,763 | £15,132 | £72,467 |
| Total Expenses | £10,316 | £10,387 | £10,449 | £10,527 | £10,606 | £52,284 |
| Profit Before Tax | £3,664 | £3,803 | £3,954 | £4,236 | £4,525 | £20,182 |
| Profit After Tax | £2,968 | £3,081 | £3,202 | £3,431 | £3,666 | £16,348 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £2,970 | £7,381 | £10,878 | £13,645 | £10,781 | £45,655 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change