Flat N17 0 beds 0 baths

Bruce Grove, Tottenham N17

London, England · N17

Initial Investment

First Year

£352,250First Year

Profit From Rental Income

After 5 Years

£76,495

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£105,809

↗ 10%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£65,604	£66,588	£68,253	£69,959	£72,058	£342,462
Total Expenses	£49,227	£49,372	£49,581	£49,796	£50,048	£248,024
Profit Before Tax	£16,377	£17,216	£18,672	£20,163	£22,010	£94,438
Profit After Tax	£13,265	£13,945	£15,124	£16,332	£17,828	£76,495
Change In Property Value	£10	£10	£20,500	£36,593	£48,695	£105,809
Net Return	£13,275	£13,956	£35,624	£52,926	£66,523	£182,304
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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