Flat
N18
1 bed
1 bath
Wigston Close, Edmonton N18
London, England · N18
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£8,551
↗ 13%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,548 | £13,751 | £14,095 | £14,447 | £14,881 | £70,722 |
| Total Expenses | £11,885 | £11,951 | £12,029 | £12,108 | £12,194 | £60,166 |
| Profit Before Tax | £1,663 | £1,800 | £2,066 | £2,340 | £2,687 | £10,556 |
| Profit After Tax | £1,347 | £1,458 | £1,674 | £1,895 | £2,177 | £8,551 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £1,349 | £1,460 | £5,974 | £9,571 | £12,391 | £30,745 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change