Flat
N9
2 beds
1 bath
Pycroft Way, Edmonton N9
London, England · N9
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£23,698
↗ 28%After 5 Years
Change In Property Value
£38,032
↗ 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 | £18,132 | £18,404 | £18,680 | £19,147 | £19,626 | £93,989 |
| Total Expenses | £12,790 | £12,867 | £12,936 | £13,024 | £13,115 | £64,732 |
| Profit Before Tax | £5,342 | £5,537 | £5,744 | £6,123 | £6,511 | £29,256 |
| Profit After Tax | £4,327 | £4,485 | £4,653 | £4,959 | £5,274 | £23,698 |
| Change In Property Value | £3 | £5,580 | £9,960 | £13,254 | £9,234 | £38,032 |
| Net Return | £4,330 | £10,065 | £14,613 | £18,214 | £14,508 | £61,729 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| 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