Flat
N9
2 beds
1 bath
Lowden Road, Edmonton, London N9
London, England · N9
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£26,465
↗ 31%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
64%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £15,209 | £15,287 | £15,383 | £15,481 | £15,591 | £76,951 |
| Profit Before Tax | £5,791 | £6,028 | £6,465 | £6,913 | £7,475 | £32,672 |
| Profit After Tax | £4,691 | £4,883 | £5,237 | £5,599 | £6,055 | £26,465 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £4,694 | £4,886 | £10,837 | £15,596 | £19,357 | £55,369 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 5% | 6% | 13% | 18% | 22% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change