Flat N15 1 bed 1 bath

Copperfield Drive, Tottenham N15

London, England · N15

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£14,686

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£16,064	£16,149	£16,250	£16,353	£16,466	£81,281
Profit Before Tax	£2,980	£3,181	£3,563	£3,955	£4,451	£18,131
Profit After Tax	£2,414	£2,577	£2,886	£3,204	£3,605	£14,686
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£2,417	£2,580	£8,786	£13,735	£17,620	£45,139
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change