Flat N9 0 beds 1 bath

Pycroft Way, Edmonton, London, UK N9

London, England · N9

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£8,856

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£20,447

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,051	£10,302	£10,560	£50,571
Total Expenses	£7,802	£7,866	£7,922	£7,989	£8,058	£39,638
Profit Before Tax	£1,954	£2,036	£2,129	£2,313	£2,502	£10,933
Profit After Tax	£1,583	£1,649	£1,724	£1,873	£2,027	£8,856
Change In Property Value	£2	£3,000	£5,355	£7,126	£4,964	£20,447
Net Return	£1,584	£4,649	£7,079	£8,999	£6,991	£29,303
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	20%	15%	64%

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