Flat
N9
1 bed
1 bath
Hickory Close, Edmonton N9
London, England · N9
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£7,142
↗ 13%After 5 Years
Change In Property Value
£18,581
↗ 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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £10,312 | £10,375 | £10,448 | £10,522 | £10,602 | £52,258 |
| Profit Before Tax | £1,389 | £1,500 | £1,725 | £1,955 | £2,249 | £8,817 |
| Profit After Tax | £1,125 | £1,215 | £1,397 | £1,583 | £1,822 | £7,142 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £1,126 | £1,217 | £4,997 | £8,009 | £10,373 | £25,723 |
| 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