Flat
N9
2 beds
1 bath
West Close, Edmonton N9
London, England · N9
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£17,113
↗ 19%After 5 Years
Change In Property Value
£30,452
↗ 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 | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £15,622 | £15,696 | £15,788 | £15,882 | £15,986 | £78,974 |
| Profit Before Tax | £3,554 | £3,767 | £4,162 | £4,567 | £5,077 | £21,127 |
| Profit After Tax | £2,879 | £3,051 | £3,371 | £3,699 | £4,112 | £17,113 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £2,882 | £3,054 | £9,271 | £14,231 | £18,127 | £47,566 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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