Flat
N9
1 bed
1 bath
Streamside Close, Edmonton N9
London, England · N9
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,493
↗ 26%After 5 Years
Change In Property Value
£30,671
↗ 14%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £10,702 | £10,774 | £10,837 | £10,917 | £10,998 | £54,229 |
| Profit Before Tax | £3,926 | £4,073 | £4,233 | £4,530 | £4,835 | £21,597 |
| Profit After Tax | £3,180 | £3,299 | £3,429 | £3,669 | £3,916 | £17,493 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £3,182 | £7,799 | £11,461 | £14,358 | £11,363 | £48,164 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change