Flat N15 5 beds 4 baths

Belmont Road, Tottenham, London N15

London, England · N15

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£107,827

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£204,471

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£82,500	£83,737	£84,994	£87,118	£89,296	£427,646
Total Expenses	£58,513	£58,686	£58,853	£59,107	£59,368	£294,526
Profit Before Tax	£23,988	£25,051	£26,141	£28,011	£29,929	£133,119
Profit After Tax	£19,430	£20,292	£21,174	£22,689	£24,242	£107,827
Change In Property Value	£15	£30,000	£53,551	£71,260	£49,645	£204,471
Net Return	£19,445	£50,292	£74,725	£93,950	£73,887	£312,298
Return From Rental Income (%)	4%	4%	4%	4%	4%	20%
Total Net Return (%)	4%	9%	14%	17%	14%	58%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change