Flat N9 2 beds 1 bath

Pycroft Way, London N9

London, England · N9

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£14,490

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 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	£17,220	£17,478	£17,915	£18,363	£18,914	£89,891
Total Expenses	£14,236	£14,308	£14,394	£14,483	£14,581	£72,002
Profit Before Tax	£2,984	£3,171	£3,521	£3,880	£4,333	£17,889
Profit After Tax	£2,417	£2,568	£2,852	£3,143	£3,510	£14,490
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£2,420	£2,571	£8,152	£12,604	£16,099	£41,846
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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