Terraced N17 3 beds 1 bath

Downshill Way, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£73,720

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£77,017

↗ 14%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,552	£40,145	£40,747	£41,766	£42,810	£205,021
Total Expenses	£22,634	£22,706	£22,776	£22,889	£23,004	£114,009
Profit Before Tax	£16,918	£17,439	£17,971	£18,877	£19,807	£91,012
Profit After Tax	£13,704	£14,126	£14,557	£15,291	£16,043	£73,720
Change In Property Value	£6	£11,300	£20,171	£26,841	£18,700	£77,017
Net Return	£13,709	£25,426	£34,727	£42,132	£34,743	£150,737
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	7%	14%	19%	23%	19%	81%

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