Terraced
N17
3 beds
2 baths
Lordship Lane, Tottenham N17
London, England · N17
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£66,605
↗ 31%After 5 Years
Change In Property Value
£67,099
↗ 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 | £45,504 | £46,187 | £47,341 | £48,525 | £49,980 | £237,537 |
| Total Expenses | £30,839 | £30,919 | £31,045 | £31,174 | £31,331 | £155,308 |
| Profit Before Tax | £14,665 | £15,268 | £16,296 | £17,350 | £18,650 | £82,229 |
| Profit After Tax | £11,879 | £12,367 | £13,200 | £14,054 | £15,106 | £66,605 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £11,885 | £12,373 | £26,200 | £37,259 | £45,986 | £133,704 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 6% | 6% | 12% | 17% | 21% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change