Flat N17 1 bed 1 bath

White Hart Lane, Tottenham N17

London, England · N17

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£10,999

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,036	£15,262	£15,643	£16,034	£16,515	£78,490
Total Expenses	£12,827	£12,896	£12,977	£13,060	£13,151	£64,910
Profit Before Tax	£2,209	£2,366	£2,666	£2,974	£3,365	£13,580
Profit After Tax	£1,789	£1,916	£2,160	£2,409	£2,725	£10,999
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£1,791	£1,919	£6,860	£10,799	£13,890	£35,258
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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