Flat
N18
2 beds
1 bath
Culpepper Close, Edmonton N18
London, England · N18
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,481
↗ 15%After 5 Years
Change In Property Value
£27,356
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,692 | £16,942 | £17,366 | £17,800 | £18,334 | £87,135 |
| Total Expenses | £14,183 | £14,254 | £14,339 | £14,427 | £14,523 | £71,726 |
| Profit Before Tax | £2,509 | £2,688 | £3,027 | £3,373 | £3,811 | £15,408 |
| Profit After Tax | £2,032 | £2,177 | £2,451 | £2,732 | £3,087 | £12,481 |
| Change In Property Value | £3 | £3 | £5,300 | £9,461 | £12,589 | £27,356 |
| Net Return | £2,035 | £2,180 | £7,752 | £12,193 | £15,677 | £39,836 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change