Flat
N17
2 beds
1 bath
Shelbourne Road, Tottenham Hale, London N17
London, England · N17
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£28,916
↗ 27%After 5 Years
Change In Property Value
£45,665
↗ 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 | £21,444 | £21,766 | £22,092 | £22,644 | £23,211 | £111,157 |
| Total Expenses | £14,923 | £15,005 | £15,079 | £15,176 | £15,275 | £75,458 |
| Profit Before Tax | £6,521 | £6,760 | £7,013 | £7,469 | £7,935 | £35,699 |
| Profit After Tax | £5,282 | £5,476 | £5,681 | £6,050 | £6,428 | £28,916 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £5,285 | £12,176 | £17,640 | £21,964 | £17,515 | £74,581 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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