Flat N17 1 bed 1 bath

Newlyn Road, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£27,770

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£20,796	£21,108	£21,425	£21,960	£22,509	£107,798
Total Expenses	£14,536	£14,618	£14,690	£14,786	£14,883	£73,513
Profit Before Tax	£6,260	£6,490	£6,734	£7,174	£7,626	£34,284
Profit After Tax	£5,070	£5,257	£5,455	£5,811	£6,177	£27,770
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£5,073	£11,757	£17,057	£21,251	£16,933	£72,072
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
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