Flat
N17
1 bed
1 bath
Vicarage Road, Tottenham N17
London, England · N17
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£32,789
↗ 28%After 5 Years
Change In Property Value
£50,436
↗ 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 | £23,676 | £24,031 | £24,392 | £25,001 | £25,626 | £122,727 |
| Total Expenses | £16,272 | £16,358 | £16,435 | £16,538 | £16,643 | £82,246 |
| Profit Before Tax | £7,404 | £7,673 | £7,957 | £8,464 | £8,984 | £40,481 |
| Profit After Tax | £5,997 | £6,215 | £6,445 | £6,856 | £7,277 | £32,789 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £6,001 | £13,615 | £19,654 | £24,433 | £19,522 | £83,226 |
| 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