Flat N17 1 bed 1 bath

Holcombe Road, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£32,262

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£49,755

↗ 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	£23,364	£23,714	£24,070	£24,672	£25,289	£121,109
Total Expenses	£16,080	£16,165	£16,242	£16,344	£16,448	£81,280
Profit Before Tax	£7,284	£7,549	£7,828	£8,328	£8,841	£39,830
Profit After Tax	£5,900	£6,115	£6,341	£6,746	£7,161	£32,262
Change In Property Value	£4	£7,300	£13,031	£17,340	£12,080	£49,755
Net Return	£5,903	£13,415	£19,372	£24,086	£19,241	£82,017
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	71%

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