Terraced N17 2 beds 1 bath

Risley Avenue, Tottenham N17

London, England · N17

Initial Investment

First Year

£152,997First Year

Profit From Rental Income

After 5 Years

£47,580

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 10%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,904	£33,398	£34,232	£35,088	£36,141	£171,763
Total Expenses	£22,437	£22,498	£22,593	£22,689	£22,805	£113,022
Profit Before Tax	£10,467	£10,899	£11,640	£12,399	£13,336	£58,741
Profit After Tax	£8,478	£8,828	£9,428	£10,043	£10,802	£47,580
Change In Property Value	£5	£5	£9,400	£16,779	£22,328	£48,517
Net Return	£8,483	£8,833	£18,828	£26,823	£33,130	£96,097
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	6%	12%	18%	22%	63%

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