Flat
N17
3 beds
2 baths
Keeper's Yard, Tottenham, London N17
London, England · N17
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£69,597
↗ 30%After 5 Years
Change In Property Value
£95,420
↗ 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 | £44,796 | £45,468 | £46,150 | £47,304 | £48,486 | £232,204 |
| Total Expenses | £29,002 | £29,119 | £29,228 | £29,386 | £29,547 | £146,282 |
| Profit Before Tax | £15,794 | £16,349 | £16,921 | £17,918 | £18,940 | £85,922 |
| Profit After Tax | £12,793 | £13,242 | £13,706 | £14,514 | £15,341 | £69,597 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £12,800 | £27,243 | £38,697 | £47,768 | £38,509 | £165,016 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 5% | 12% | 17% | 20% | 16% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change