Terraced N17 4 beds 2 baths

Thackeray Avenue, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£98,541

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£102,236

↗ 14%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,500	£53,288	£54,087	£55,439	£56,825	£272,138
Total Expenses	£29,881	£29,973	£30,063	£30,208	£30,358	£150,482
Profit Before Tax	£22,619	£23,315	£24,024	£25,231	£26,467	£121,656
Profit After Tax	£18,321	£18,885	£19,460	£20,437	£21,439	£98,541
Change In Property Value	£8	£15,000	£26,775	£35,630	£24,822	£102,236
Net Return	£18,329	£33,885	£46,235	£56,067	£46,261	£200,777
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	7%	14%	18%	22%	18%	80%

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