Flat
N17
5 beds
4 baths
95, Great Cambridge Road, Tottenham, Haringey, Lon N17
London, England · N17
View property listing
Initial Investment
£268,497First YearProfit From Rental Income
£57,850
↗ 22%After 5 Years
Change In Property Value
£82,582
↗ 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 | £51,204 | £51,972 | £53,271 | £54,603 | £56,241 | £267,292 |
| Total Expenses | £38,860 | £38,983 | £39,156 | £39,333 | £39,539 | £195,871 |
| Profit Before Tax | £12,344 | £12,989 | £14,115 | £15,270 | £16,702 | £71,420 |
| Profit After Tax | £9,998 | £10,521 | £11,434 | £12,369 | £13,528 | £57,850 |
| Change In Property Value | £8 | £8 | £16,000 | £28,560 | £38,006 | £82,582 |
| Net Return | £10,006 | £10,529 | £27,434 | £40,929 | £51,534 | £140,433 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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