Flat
N17
2 beds
1 bath
Bream Close, Tottenham Hale, London N17
London, England · N17
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£30,589
↗ 28%After 5 Years
Change In Property Value
£47,710
↗ 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 | £22,404 | £22,740 | £23,081 | £23,658 | £24,250 | £116,133 |
| Total Expenses | £15,502 | £15,585 | £15,660 | £15,760 | £15,862 | £78,369 |
| Profit Before Tax | £6,902 | £7,155 | £7,421 | £7,898 | £8,388 | £37,764 |
| Profit After Tax | £5,591 | £5,795 | £6,011 | £6,398 | £6,794 | £30,589 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £5,594 | £12,795 | £18,506 | £23,025 | £18,378 | £78,299 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| 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