Flat N15 1 bed 1 bath

Eileen Lenton Court, Tottenham N15

London, England · N15

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£16,360

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,620

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,604	£17,868	£18,136	£18,589	£19,054	£91,252
Total Expenses	£14,056	£14,133	£14,201	£14,288	£14,377	£71,054
Profit Before Tax	£3,548	£3,735	£3,935	£4,302	£4,677	£20,197
Profit After Tax	£2,874	£3,026	£3,188	£3,484	£3,789	£16,360
Change In Property Value	£3	£6,400	£11,424	£15,202	£10,591	£43,620
Net Return	£2,877	£9,426	£14,612	£18,687	£14,380	£59,980
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

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