Flat N9 1 bed 1 bath

Pycroft Way, Edmonton N9

London, England · N9

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£10,195

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£22,194

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,190	£14,544	£14,908	£15,355	£72,977
Total Expenses	£11,928	£11,995	£12,074	£12,154	£12,241	£60,392
Profit Before Tax	£2,052	£2,195	£2,471	£2,754	£3,114	£12,586
Profit After Tax	£1,662	£1,778	£2,001	£2,231	£2,522	£10,195
Change In Property Value	£2	£2	£4,300	£7,676	£10,214	£22,194
Net Return	£1,664	£1,780	£6,302	£9,907	£12,737	£32,389
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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