Flat
N9
0 beds
1 bath
Pycroft Way, Edmonton N9
London, England · N9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£5,315
↗ 11%After 5 Years
Change In Property Value
£16,517
↗ 10%After 5 Years
Return On Investment
45%
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 | £10,332 | £10,487 | £10,749 | £11,018 | £11,348 | £53,934 |
| Total Expenses | £9,342 | £9,403 | £9,471 | £9,541 | £9,616 | £47,373 |
| Profit Before Tax | £990 | £1,084 | £1,278 | £1,477 | £1,733 | £6,561 |
| Profit After Tax | £802 | £878 | £1,035 | £1,196 | £1,403 | £5,315 |
| Change In Property Value | £2 | £2 | £3,200 | £5,712 | £7,601 | £16,517 |
| Net Return | £803 | £880 | £4,235 | £6,908 | £9,005 | £21,831 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change