Flat
N17
2 beds
2 baths
Waterside Way, Tottenham Hale, London N17
London, England · N17
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£45,646
↗ 29%After 5 Years
Change In Property Value
£66,112
↗ 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 | £31,044 | £31,510 | £31,982 | £32,782 | £33,601 | £160,919 |
| Total Expenses | £20,709 | £20,806 | £20,894 | £21,016 | £21,140 | £104,566 |
| Profit Before Tax | £10,335 | £10,704 | £11,088 | £11,766 | £12,461 | £56,354 |
| Profit After Tax | £8,371 | £8,670 | £8,981 | £9,530 | £10,093 | £45,646 |
| Change In Property Value | £5 | £9,700 | £17,315 | £23,041 | £16,052 | £66,112 |
| Net Return | £8,376 | £18,370 | £26,296 | £32,571 | £26,145 | £111,759 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 5% | 12% | 17% | 21% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change