Flat
N9
1 bed
1 bath
St Josephs Road, Edmonton, London N9
London, England · N9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,201
↗ 17%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £13,544 | £13,614 | £13,698 | £13,784 | £13,879 | £68,519 |
| Profit Before Tax | £2,704 | £2,878 | £3,206 | £3,542 | £3,968 | £16,298 |
| Profit After Tax | £2,191 | £2,331 | £2,597 | £2,869 | £3,214 | £13,201 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £2,193 | £2,334 | £7,597 | £11,794 | £15,091 | £39,009 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 16% | 20% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change