Flat
N9
1 bed
1 bath
Pycroft Way, Edmonton N9
London, England · N9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-71,584
↘ -109%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
-75%
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 | £13,884 | £14,092 | £14,445 | £14,806 | £15,250 | £72,476 |
| Total Expenses | £27,952 | £28,387 | £28,810 | £29,241 | £29,670 | £144,060 |
| Profit Before Tax | £-14,068 | £-14,295 | £-14,365 | £-14,436 | £-14,421 | £-71,584 |
| Profit After Tax | £-14,068 | £-14,295 | £-14,365 | £-14,436 | £-14,421 | £-71,584 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-14,065 | £-14,293 | £-10,065 | £-6,760 | £-4,206 | £-49,390 |
| Return From Rental Income (%) | -21% | -22% | -22% | -22% | -22% | -109% |
| Total Net Return (%) | -21% | -22% | -15% | -10% | -6% | -75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change