Flat N17 1 bed 1 bath

Vicarage Road, Tottenham N17

London, England · N17

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£22,186

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

51%

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	£24,632	£25,248	£26,005	£123,592
Total Expenses	£19,047	£19,129	£19,232	£19,337	£19,456	£96,201
Profit Before Tax	£4,629	£4,902	£5,400	£5,910	£6,549	£27,391
Profit After Tax	£3,749	£3,971	£4,374	£4,787	£5,305	£22,186
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£3,753	£3,975	£11,774	£17,997	£22,883	£60,381
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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