Terraced N15 0 beds 0 baths

Philip Lane, Tottenham, London, UK N15

London, England · N15

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£62,148

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£57,000	£57,855	£59,301	£60,784	£62,607	£297,548
Total Expenses	£43,891	£43,988	£44,144	£44,303	£44,496	£220,822
Profit Before Tax	£13,109	£13,867	£15,158	£16,481	£18,112	£76,726
Profit After Tax	£10,618	£11,232	£12,278	£13,350	£14,670	£62,148
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£10,628	£11,242	£31,278	£47,265	£59,802	£160,215
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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