Flat
N17
2 beds
1 bath
Keeper's Yard, Tottenham, London N17
London, England · N17
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£37,103
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 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 | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £27,341 | £27,440 | £27,572 | £27,707 | £27,863 | £137,922 |
| Profit Before Tax | £7,855 | £8,284 | £9,045 | £9,825 | £10,796 | £45,806 |
| Profit After Tax | £6,363 | £6,710 | £7,327 | £7,958 | £8,745 | £37,103 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,368 | £6,716 | £18,327 | £27,594 | £34,874 | £93,878 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change