Terraced N9 4 beds 2 baths

Croyland Road, Edmonton N9

London, England · N9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£56,441

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£71,565

↗ 14%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,600	£34,104	£34,616	£35,481	£36,368	£174,168
Total Expenses	£20,752	£20,815	£20,876	£20,973	£21,073	£104,489
Profit Before Tax	£12,848	£13,289	£13,739	£14,508	£15,295	£69,680
Profit After Tax	£10,407	£10,764	£11,129	£11,751	£12,389	£56,441
Change In Property Value	£5	£10,500	£18,743	£24,941	£17,376	£71,565
Net Return	£10,412	£21,264	£29,872	£36,692	£29,765	£128,006
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	12%	17%	21%	17%	74%

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