Terraced
N17
3 beds
2 baths
Lordship Lane, Tottenham N17
London, England · N17
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£85,135
↗ 39%After 5 Years
Change In Property Value
£88,604
↗ 14%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,504 | £46,187 | £46,879 | £48,051 | £49,253 | £235,874 |
| Total Expenses | £25,964 | £26,045 | £26,124 | £26,252 | £26,383 | £130,768 |
| Profit Before Tax | £19,540 | £20,142 | £20,755 | £21,799 | £22,870 | £105,105 |
| Profit After Tax | £15,827 | £16,315 | £16,811 | £17,657 | £18,524 | £85,135 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £15,834 | £29,315 | £40,017 | £48,537 | £40,037 | £173,740 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 7% | 14% | 19% | 22% | 19% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change