Flat N17 2 beds 1 bath

Northumberland Park, Tottenham N17

London, England · N17

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,405

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 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	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£11,643	£11,717	£11,783	£11,866	£11,951	£58,960
Profit Before Tax	£4,353	£4,519	£4,697	£5,026	£5,363	£23,957
Profit After Tax	£3,526	£3,660	£3,804	£4,071	£4,344	£19,405
Change In Property Value	£3	£5,000	£8,925	£11,877	£8,274	£34,079
Net Return	£3,528	£8,660	£12,729	£15,948	£12,618	£53,484
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
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