Flat
N9
2 beds
1 bath
St. Edmunds Road, Edmonton N9
London, England · N9
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£22,418
↗ 17%After 5 Years
Change In Property Value
£43,356
↗ 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 | £25,848 | £26,236 | £26,892 | £27,564 | £28,391 | £134,930 |
| Total Expenses | £21,248 | £21,333 | £21,442 | £21,553 | £21,678 | £107,254 |
| Profit Before Tax | £4,600 | £4,903 | £5,450 | £6,011 | £6,713 | £27,676 |
| Profit After Tax | £3,726 | £3,971 | £4,414 | £4,869 | £5,437 | £22,418 |
| Change In Property Value | £4 | £4 | £8,400 | £14,994 | £19,953 | £43,356 |
| Net Return | £3,730 | £3,975 | £12,815 | £19,863 | £25,390 | £65,774 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change