Flat N9 0 beds 1 bath

Pycroft Way, Edmonton N9

London, England · N9

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£5,424

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£16,517

↗ 10%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£9,388	£9,450	£9,519	£9,590	£9,666	£47,614
Profit Before Tax	£1,016	£1,110	£1,305	£1,504	£1,761	£6,696
Profit After Tax	£823	£899	£1,057	£1,219	£1,427	£5,424
Change In Property Value	£2	£2	£3,200	£5,712	£7,601	£16,517
Net Return	£824	£901	£4,257	£6,931	£9,028	£21,940
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change