Flat
N9
2 beds
1 bath
Geary Court, Lower Edmonton, London N9
London, England · N9
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,965
↗ 18%After 5 Years
Change In Property Value
£27,872
↗ 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 | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £14,468 | £14,540 | £14,628 | £14,717 | £14,816 | £73,169 |
| Profit Before Tax | £3,088 | £3,279 | £3,637 | £4,004 | £4,467 | £18,476 |
| Profit After Tax | £2,501 | £2,656 | £2,946 | £3,243 | £3,618 | £14,965 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £2,504 | £2,659 | £8,346 | £12,883 | £16,445 | £42,837 |
| 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