Flat N9 0 beds 1 bath

Pycroft Way, Edmonton, London, UK N9

London, England · N9

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£21,324

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£15,484

↗ 10%After 5 Years

Return On Investment

80%

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	£14,160	£14,372	£14,732	£15,100	£15,553	£73,917
Total Expenses	£9,367	£9,434	£9,513	£9,594	£9,682	£47,591
Profit Before Tax	£4,793	£4,938	£5,218	£5,506	£5,871	£26,326
Profit After Tax	£3,882	£4,000	£4,227	£4,460	£4,755	£21,324
Change In Property Value	£2	£2	£3,000	£5,355	£7,126	£15,484
Net Return	£3,884	£4,001	£7,227	£9,815	£11,882	£36,808
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	8%	9%	16%	21%	26%	80%

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