Terraced N17 4 beds 2 baths

Radley Road, Tottenham N17

London, England · N17

Initial Investment

First Year

£209,000First Year

Profit From Rental Income

After 5 Years

£64,476

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£65,034

↗ 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	£44,100	£44,761	£45,881	£47,028	£48,438	£230,208
Total Expenses	£29,905	£29,983	£30,106	£30,231	£30,383	£150,608
Profit Before Tax	£14,195	£14,779	£15,775	£16,796	£18,055	£79,600
Profit After Tax	£11,498	£11,971	£12,778	£13,605	£14,625	£64,476
Change In Property Value	£6	£6	£12,600	£22,491	£29,930	£65,034
Net Return	£11,504	£11,977	£25,378	£36,096	£44,555	£129,510
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	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