Flat N18 2 beds 1 bath

Culpepper Close, Edmonton N18

London, England · N18

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£10,907

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,112	£17,369	£17,803	£18,248	£18,795	£89,327
Total Expenses	£14,975	£15,064	£15,166	£15,271	£15,385	£75,862
Profit Before Tax	£2,137	£2,305	£2,636	£2,977	£3,411	£13,465
Profit After Tax	£1,731	£1,867	£2,135	£2,411	£2,763	£10,907
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£1,734	£1,869	£7,436	£11,872	£15,352	£38,263
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	15%	19%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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