Flat N9 1 bed 1 bath

St Josephs Road, Edmonton, London N9

London, England · N9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£13,941

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

52%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£13,261	£13,325	£13,403	£13,483	£13,571	£67,042
Profit Before Tax	£2,879	£3,057	£3,389	£3,729	£4,157	£17,211
Profit After Tax	£2,332	£2,476	£2,745	£3,020	£3,367	£13,941
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£2,335	£2,479	£7,745	£11,945	£15,244	£39,748
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	16%	20%	52%

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