Flat N17 1 bed 1 bath

Bream Close, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£18,305

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£32,715

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,824	£16,220	£16,625	£79,620
Total Expenses	£11,258	£11,331	£11,395	£11,477	£11,560	£57,021
Profit Before Tax	£4,102	£4,259	£4,429	£4,743	£5,065	£22,599
Profit After Tax	£3,323	£3,450	£3,587	£3,842	£4,103	£18,305
Change In Property Value	£2	£4,800	£8,568	£11,402	£7,943	£32,715
Net Return	£3,325	£8,250	£12,155	£15,244	£12,046	£51,020
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	17%	21%	17%	70%

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