Terraced
N9
2 beds
1 bath
St. Edmunds Road, Edmonton N9
London, England · N9
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£44,729
↗ 33%After 5 Years
Change In Property Value
£57,252
↗ 14%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,880 | £27,283 | £27,692 | £28,385 | £29,094 | £139,335 |
| Total Expenses | £16,702 | £16,754 | £16,805 | £16,885 | £16,967 | £84,113 |
| Profit Before Tax | £10,179 | £10,529 | £10,887 | £11,500 | £12,128 | £55,221 |
| Profit After Tax | £8,245 | £8,528 | £8,818 | £9,315 | £9,823 | £44,729 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £8,249 | £16,928 | £23,813 | £29,268 | £23,724 | £101,981 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 6% | 12% | 18% | 22% | 18% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change