Flat
N9
2 beds
1 bath
Pycroft Way, Edmonton N9
London, England · N9
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£15,711
↗ 18%After 5 Years
Change In Property Value
£28,801
↗ 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 | £18,132 | £18,404 | £18,864 | £19,336 | £19,916 | £94,651 |
| Total Expenses | £14,883 | £14,956 | £15,045 | £15,136 | £15,236 | £75,255 |
| Profit Before Tax | £3,249 | £3,448 | £3,819 | £4,200 | £4,679 | £19,396 |
| Profit After Tax | £2,632 | £2,793 | £3,094 | £3,402 | £3,790 | £15,711 |
| Change In Property Value | £3 | £3 | £5,580 | £9,960 | £13,255 | £28,801 |
| Net Return | £2,635 | £2,796 | £8,674 | £13,362 | £17,045 | £44,512 |
| 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