Flat
N9
4 beds
1 bath
Hertford Road, Edmonton N9
London, England · N9
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£43,544
↗ 22%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,000 | £39,585 | £40,575 | £41,589 | £42,837 | £203,585 |
| Total Expenses | £29,705 | £29,810 | £29,951 | £30,097 | £30,264 | £149,827 |
| Profit Before Tax | £9,295 | £9,775 | £10,623 | £11,492 | £12,573 | £53,758 |
| Profit After Tax | £7,529 | £7,918 | £8,605 | £9,309 | £10,184 | £43,544 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £7,535 | £7,924 | £20,605 | £30,729 | £38,688 | £105,482 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change