Flat N17 1 bed 1 bath

Morpeth Walk, Tottenham N17

London, England · N17

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£13,102

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£13,980	£14,051	£14,136	£14,223	£14,319	£70,709
Profit Before Tax	£2,664	£2,843	£3,180	£3,526	£3,962	£16,175
Profit After Tax	£2,158	£2,303	£2,576	£2,856	£3,209	£13,102
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£2,161	£2,305	£7,776	£12,138	£15,561	£39,941
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	20%	50%

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