Flat N17 0 beds 0 baths

Bruce Grove, Tottenham N17

London, England · N17

Initial Investment

First Year

£352,250First Year

Profit From Rental Income

After 5 Years

£105,876

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£139,722

↗ 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	£65,604	£66,588	£67,587	£69,277	£71,008	£340,064
Total Expenses	£41,540	£41,688	£41,829	£42,040	£42,256	£209,353
Profit Before Tax	£24,064	£24,900	£25,758	£27,237	£28,753	£130,711
Profit After Tax	£19,492	£20,169	£20,864	£22,062	£23,290	£105,876
Change In Property Value	£10	£20,500	£36,593	£48,695	£33,924	£139,722
Net Return	£19,502	£40,669	£57,457	£70,756	£57,214	£245,598
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	6%	12%	16%	20%	16%	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