Flat
N9
2 beds
1 bath
Geary Court, Lower Edmonton, London N9
London, England · N9
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£22,694
↗ 27%After 5 Years
Change In Property Value
£36,805
↗ 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 | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £12,443 | £12,519 | £12,587 | £12,674 | £12,763 | £62,986 |
| Profit Before Tax | £5,113 | £5,300 | £5,500 | £5,865 | £6,239 | £28,017 |
| Profit After Tax | £4,142 | £4,293 | £4,455 | £4,751 | £5,054 | £22,694 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £4,144 | £9,693 | £14,094 | £17,577 | £13,990 | £59,499 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 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