Flat
N9
0 beds
0 baths
Edmonton N9
London, England · N9
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£-4,029
↘ -28%After 5 Years
Change In Property Value
£6,134
↗ 14%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,928 | £2,972 | £3,016 | £3,092 | £3,169 | £15,178 |
| Total Expenses | £3,741 | £3,795 | £3,841 | £3,890 | £3,940 | £19,206 |
| Profit Before Tax | £-813 | £-823 | £-824 | £-798 | £-771 | £-4,029 |
| Profit After Tax | £-813 | £-823 | £-824 | £-798 | £-771 | £-4,029 |
| Change In Property Value | £0 | £900 | £1,607 | £2,138 | £1,489 | £6,134 |
| Net Return | £-812 | £77 | £782 | £1,340 | £718 | £2,105 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | 1% | 5% | 9% | 5% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change