Flat N9 2 beds 1 bath

Beechwood Mews, Edmonton N9

London, England · N9

Initial Investment

First Year

£96,650First Year

Profit From Rental Income

After 5 Years

£15,738

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£31,898

↗ 10%After 5 Years

Return On Investment

49%

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	£19,956	£20,255	£20,762	£21,281	£21,919	£104,173
Total Expenses	£16,750	£16,837	£16,942	£17,048	£17,165	£84,743
Profit Before Tax	£3,206	£3,418	£3,820	£4,232	£4,754	£19,430
Profit After Tax	£2,597	£2,768	£3,094	£3,428	£3,851	£15,738
Change In Property Value	£3	£3	£6,180	£11,032	£14,680	£31,898
Net Return	£2,600	£2,772	£9,274	£14,460	£18,530	£47,636
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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