Terraced N17 3 beds 1 bath

Thackery Avenue, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£75,710

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£79,062

↗ 14%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,596	£41,205	£41,823	£42,869	£43,940	£210,433
Total Expenses	£23,221	£23,294	£23,367	£23,482	£23,599	£116,963
Profit Before Tax	£17,375	£17,910	£18,456	£19,387	£20,341	£93,470
Profit After Tax	£14,074	£14,507	£14,950	£15,703	£16,476	£75,710
Change In Property Value	£6	£11,600	£20,706	£27,554	£19,196	£79,062
Net Return	£14,079	£26,108	£35,656	£43,258	£35,672	£154,773
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	7%	14%	19%	23%	19%	81%

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