Flat
N9
2 beds
1 bath
Lowden Road, Edmonton, London N9
London, England · N9
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£15,824
↗ 18%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £14,929 | £15,003 | £15,092 | £15,183 | £15,284 | £75,491 |
| Profit Before Tax | £3,275 | £3,474 | £3,847 | £4,229 | £4,711 | £19,536 |
| Profit After Tax | £2,652 | £2,814 | £3,116 | £3,426 | £3,816 | £15,824 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,655 | £2,817 | £8,716 | £13,422 | £17,118 | £44,728 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change