Terraced N17 4 beds 2 baths

Radley Road, Tottenham N17

London, England · N17

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£82,436

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£85,878

↗ 14%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,100	£44,761	£45,433	£46,569	£47,733	£228,596
Total Expenses	£25,180	£25,259	£25,336	£25,460	£25,587	£126,823
Profit Before Tax	£18,920	£19,503	£20,097	£21,108	£22,146	£101,773
Profit After Tax	£15,325	£15,797	£16,278	£17,098	£17,938	£82,436
Change In Property Value	£6	£12,600	£22,491	£29,929	£20,851	£85,878
Net Return	£15,331	£28,397	£38,769	£47,027	£38,789	£168,314
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	7%	14%	19%	23%	19%	81%

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