Flat N9 1 bed 1 bath

Sycamore Close, Edmonton N9

London, England · N9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,705

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

48%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£11,187	£11,252	£11,327	£11,403	£11,486	£56,655
Profit Before Tax	£1,725	£1,854	£2,107	£2,366	£2,696	£10,747
Profit After Tax	£1,397	£1,502	£1,706	£1,916	£2,184	£8,705
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,399	£1,504	£5,707	£9,057	£11,685	£29,351
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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