Flat
N17
1 bed
1 bath
White Hart Lane, Tottenham N17
London, England · N17
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£10,952
↗ 15%After 5 Years
Change In Property Value
£24,259
↗ 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 | £15,168 | £15,396 | £15,780 | £16,175 | £16,660 | £79,179 |
| Total Expenses | £12,970 | £13,042 | £13,126 | £13,213 | £13,307 | £65,658 |
| Profit Before Tax | £2,198 | £2,353 | £2,654 | £2,962 | £3,354 | £13,521 |
| Profit After Tax | £1,780 | £1,906 | £2,150 | £2,399 | £2,716 | £10,952 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £1,782 | £1,909 | £6,850 | £10,789 | £13,881 | £35,211 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change