Flat N17 3 beds 1 bath

Stapleford, Willan Road, Tottenham N17

London, England · N17

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£24,424

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£40,213

↗ 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	£18,876	£19,159	£19,447	£19,933	£20,431	£97,845
Total Expenses	£13,379	£13,458	£13,527	£13,618	£13,710	£67,692
Profit Before Tax	£5,497	£5,702	£5,919	£6,315	£6,721	£30,153
Profit After Tax	£4,452	£4,618	£4,795	£5,115	£5,444	£24,424
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£4,455	£10,518	£15,326	£19,130	£15,207	£64,637
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