Terraced N15 4 beds 2 baths

Rowley Road, Tottenham N15

London, England · N15

Initial Investment

First Year

£243,997First Year

Profit From Rental Income

After 5 Years

£68,272

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£99,509

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,800	£44,457	£45,124	£46,252	£47,408	£227,041
Total Expenses	£28,368	£28,446	£28,523	£28,646	£28,772	£142,754
Profit Before Tax	£15,432	£16,011	£16,601	£17,606	£18,636	£84,287
Profit After Tax	£12,500	£12,969	£13,447	£14,261	£15,095	£68,272
Change In Property Value	£7	£14,600	£26,061	£34,680	£24,160	£99,509
Net Return	£12,508	£27,569	£39,508	£48,941	£39,255	£167,781
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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