Flat
N9
2 beds
1 bath
Pycroft Way, Edmonton N9
London, England · N9
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£14,899
↗ 17%After 5 Years
Change In Property Value
£28,801
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,012 | £18,282 | £18,739 | £19,208 | £19,784 | £94,025 |
| Total Expenses | £14,955 | £15,029 | £15,120 | £15,213 | £15,315 | £75,631 |
| Profit Before Tax | £3,057 | £3,253 | £3,619 | £3,995 | £4,469 | £18,394 |
| Profit After Tax | £2,477 | £2,635 | £2,932 | £3,236 | £3,620 | £14,899 |
| Change In Property Value | £3 | £3 | £5,580 | £9,960 | £13,255 | £28,801 |
| Net Return | £2,479 | £2,637 | £8,512 | £13,197 | £16,875 | £43,700 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change