Flat N17 1 bed 1 bath

Holcombe Road, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£33,935

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£51,799

↗ 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	£24,324	£24,689	£25,059	£25,686	£26,328	£126,086
Total Expenses	£16,659	£16,745	£16,823	£16,928	£17,035	£84,190
Profit Before Tax	£7,665	£7,943	£8,236	£8,758	£9,293	£41,895
Profit After Tax	£6,209	£6,434	£6,671	£7,094	£7,527	£33,935
Change In Property Value	£4	£7,600	£13,566	£18,053	£12,577	£51,799
Net Return	£6,213	£14,034	£20,237	£25,146	£20,104	£85,734
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