Flat N9 4 beds 1 bath

Hertford Road, Edmonton N9

London, England · N9

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-25,170

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

19%

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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£28,025	£28,104	£28,204	£28,305	£28,419	£141,057
Profit Before Tax	£-5,825	£-5,571	£-5,107	£-4,631	£-4,035	£-25,170
Profit After Tax	£-5,825	£-5,571	£-5,107	£-4,631	£-4,035	£-25,170
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-5,819	£-5,565	£6,893	£16,789	£24,470	£36,767
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	3%	8%	12%	19%

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