Flat
N17
5 beds
4 baths
95, Great Cambridge Road, Tottenham, Haringey, Lon N17
London, England · N17
View property listing
Initial Investment
£268,497First YearProfit From Rental Income
£80,781
↗ 30%After 5 Years
Change In Property Value
£109,051
↗ 14%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,204 | £51,972 | £52,752 | £54,070 | £55,422 | £265,420 |
| Total Expenses | £32,860 | £32,987 | £33,106 | £33,280 | £33,458 | £165,691 |
| Profit Before Tax | £18,344 | £18,985 | £19,646 | £20,791 | £21,965 | £99,730 |
| Profit After Tax | £14,858 | £15,378 | £15,913 | £16,840 | £17,791 | £80,781 |
| Change In Property Value | £8 | £16,000 | £28,560 | £38,005 | £26,477 | £109,051 |
| Net Return | £14,866 | £31,378 | £44,473 | £54,846 | £44,268 | £189,832 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 6% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change