Terraced N17 4 beds 2 baths

Kimberley Road, Tottenham, London N17

London, England · N17

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£56,005

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£38,496	£39,073	£40,050	£41,052	£42,283	£200,954
Total Expenses	£26,171	£26,240	£26,349	£26,460	£26,593	£131,813
Profit Before Tax	£12,325	£12,833	£13,702	£14,592	£15,690	£69,142
Profit After Tax	£9,983	£10,395	£11,098	£11,819	£12,709	£56,005
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£9,989	£10,401	£22,099	£31,455	£38,838	£112,781
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