Flat N9 0 beds 1 bath

Grilse Close, Edmonton, London N9

London, England · N9

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£3,230

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£13,936

↗ 10%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,126	£9,354	£9,635	£45,791
Total Expenses	£8,233	£8,292	£8,358	£8,424	£8,495	£41,803
Profit Before Tax	£539	£611	£768	£930	£1,140	£3,988
Profit After Tax	£436	£495	£622	£753	£923	£3,230
Change In Property Value	£1	£1	£2,700	£4,820	£6,414	£13,936
Net Return	£438	£496	£3,323	£5,573	£7,337	£17,166
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	18%	41%

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