Flat
N17
2 beds
1 bath
Mill Mead Road, Tottenham N17
London, England · N17
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£51,766
↗ 29%After 5 Years
Change In Property Value
£73,610
↗ 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 | £34,560 | £35,078 | £35,605 | £36,495 | £37,407 | £179,145 |
| Total Expenses | £22,831 | £22,932 | £23,026 | £23,157 | £23,291 | £115,236 |
| Profit Before Tax | £11,730 | £12,146 | £12,579 | £13,338 | £14,116 | £63,908 |
| Profit After Tax | £9,501 | £9,838 | £10,189 | £10,804 | £11,434 | £51,766 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £9,506 | £20,638 | £29,467 | £36,457 | £29,306 | £125,375 |
| Return From Rental Income (%) | 5% | 6% | 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