Flat
N17
1 bed
1 bath
Morpeth Walk, Tottenham N17
London, England · N17
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£20,551
↗ 26%After 5 Years
Change In Property Value
£35,442
↗ 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 | £16,644 | £16,894 | £17,147 | £17,576 | £18,015 | £86,276 |
| Total Expenses | £12,030 | £12,105 | £12,171 | £12,256 | £12,342 | £60,904 |
| Profit Before Tax | £4,614 | £4,789 | £4,976 | £5,320 | £5,673 | £25,371 |
| Profit After Tax | £3,737 | £3,879 | £4,030 | £4,309 | £4,595 | £20,551 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £3,740 | £9,079 | £13,313 | £16,661 | £13,200 | £55,992 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 17% | 21% | 17% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change