Terraced N9 3 beds 1 bath

Montagu Road, Edmonton, London N9

London, England · N9

Initial Investment

First Year

£121,499First Year

Profit From Rental Income

After 5 Years

£40,283

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£51,799

↗ 14%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,324	£24,689	£25,059	£25,686	£26,328	£126,086
Total Expenses	£15,159	£15,208	£15,255	£15,328	£15,403	£76,353
Profit Before Tax	£9,165	£9,481	£9,804	£10,357	£10,925	£49,732
Profit After Tax	£7,424	£7,680	£7,941	£8,390	£8,849	£40,283
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£7,428	£15,280	£21,507	£26,442	£21,426	£92,082
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	6%	13%	18%	22%	18%	76%

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