Terraced N17 2 beds 1 bath

Risley Avenue, Tottenham N17

London, England · N17

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£62,968

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£66,112

↗ 14%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,948	£34,457	£34,974	£35,848	£36,745	£175,972
Total Expenses	£19,500	£19,563	£19,625	£19,723	£19,823	£98,234
Profit Before Tax	£14,448	£14,894	£15,349	£16,126	£16,921	£77,738
Profit After Tax	£11,703	£12,064	£12,433	£13,062	£13,706	£62,968
Change In Property Value	£5	£9,700	£17,315	£23,041	£16,052	£66,112
Net Return	£11,708	£21,764	£29,747	£36,103	£29,758	£129,080
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	7%	14%	19%	23%	19%	82%

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