Flat N9 1 bed 1 bath

Streamside Close, Edmonton N9

London, England · N9

Initial Investment

First Year

£66,400First Year

Profit From Rental Income

After 5 Years

£10,443

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£22,504

↗ 10%After 5 Years

Return On Investment

50%

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	£14,172	£14,385	£14,744	£15,113	£15,566	£73,980
Total Expenses	£12,066	£12,134	£12,213	£12,293	£12,381	£61,087
Profit Before Tax	£2,106	£2,251	£2,532	£2,820	£3,185	£12,893
Profit After Tax	£1,706	£1,823	£2,051	£2,284	£2,580	£10,443
Change In Property Value	£2	£2	£4,360	£7,783	£10,357	£22,504
Net Return	£1,708	£1,825	£6,411	£10,067	£12,936	£32,947
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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