Terraced N17 4 beds 2 baths

Thackeray Avenue, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£77,160

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,500	£53,288	£54,620	£55,985	£57,665	£274,057
Total Expenses	£35,506	£35,597	£35,740	£35,888	£36,067	£178,798
Profit Before Tax	£16,994	£17,691	£18,879	£20,097	£21,598	£95,259
Profit After Tax	£13,765	£14,330	£15,292	£16,279	£17,494	£77,160
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£13,772	£14,337	£30,292	£43,054	£53,125	£154,581
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	5%	6%	12%	17%	21%	62%

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