Terraced
N9
2 beds
1 bath
St. Edmunds Road, Edmonton N9
London, England · N9
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£32,689
↗ 24%After 5 Years
Change In Property Value
£43,356
↗ 10%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,880 | £27,283 | £27,965 | £28,664 | £29,524 | £140,317 |
| Total Expenses | £19,852 | £19,903 | £19,982 | £20,063 | £20,160 | £99,960 |
| Profit Before Tax | £7,029 | £7,380 | £7,983 | £8,601 | £9,365 | £40,357 |
| Profit After Tax | £5,693 | £5,978 | £6,466 | £6,967 | £7,585 | £32,689 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £5,697 | £5,982 | £14,866 | £21,961 | £27,538 | £76,045 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change