Flat N9 0 beds 1 bath

Pycroft Way, Edmonton N9

London, England · N9

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,002

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£21,810

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£8,188	£8,254	£8,311	£8,379	£8,450	£41,582
Profit Before Tax	£2,216	£2,306	£2,408	£2,607	£2,811	£12,348
Profit After Tax	£1,795	£1,868	£1,950	£2,112	£2,277	£10,002
Change In Property Value	£2	£3,200	£5,712	£7,601	£5,295	£21,810
Net Return	£1,796	£5,068	£7,662	£9,713	£7,573	£31,812
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	16%	20%	15%	65%

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