Flat N18 3 beds 3 baths

Raynham Terrace, Upper Edmonton N18

London, England · N18

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£27,141

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,356	£28,781	£29,501	£30,238	£31,146	£148,022
Total Expenses	£22,689	£22,778	£22,893	£23,010	£23,144	£114,514
Profit Before Tax	£5,667	£6,003	£6,608	£7,228	£8,002	£33,508
Profit After Tax	£4,590	£4,863	£5,353	£5,855	£6,481	£27,141
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,594	£4,867	£14,353	£21,920	£27,860	£73,594
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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