Flat
N3
2 beds
2 baths
Edgewood Mews, London N3
London, England · N3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£36,626
↗ 21%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,804 | £34,311 | £35,169 | £36,048 | £37,129 | £176,461 |
| Total Expenses | £26,011 | £26,108 | £26,237 | £26,369 | £26,519 | £131,244 |
| Profit Before Tax | £7,793 | £8,203 | £8,932 | £9,679 | £10,610 | £45,217 |
| Profit After Tax | £6,312 | £6,644 | £7,235 | £7,840 | £8,594 | £36,626 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £6,317 | £6,650 | £17,635 | £26,405 | £33,298 | £90,305 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change