Flat N9 0 beds 1 bath

Grilse Close, Edmonton, London N9

London, England · N9

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£7,092

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£18,402

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£7,221	£7,284	£7,338	£7,403	£7,469	£36,714
Profit Before Tax	£1,551	£1,620	£1,699	£1,860	£2,026	£8,756
Profit After Tax	£1,256	£1,312	£1,376	£1,507	£1,641	£7,092
Change In Property Value	£1	£2,700	£4,820	£6,413	£4,468	£18,402
Net Return	£1,258	£4,012	£6,196	£7,920	£6,109	£25,495
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	61%

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