Flat
N17
1 bed
1 bath
Keeper's Yard, Tottenham, London N17
London, England · N17
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£41,155
↗ 29%After 5 Years
Change In Property Value
£60,660
↗ 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 | £28,476 | £28,903 | £29,337 | £30,070 | £30,822 | £147,608 |
| Total Expenses | £19,165 | £19,258 | £19,343 | £19,458 | £19,576 | £96,799 |
| Profit Before Tax | £9,311 | £9,645 | £9,994 | £10,612 | £11,246 | £50,808 |
| Profit After Tax | £7,542 | £7,812 | £8,095 | £8,596 | £9,110 | £41,155 |
| Change In Property Value | £4 | £8,900 | £15,887 | £21,141 | £14,728 | £60,660 |
| Net Return | £7,546 | £16,712 | £23,982 | £29,737 | £23,837 | £101,814 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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