Flat N17 2 beds 1 bath

Bream Close, Tottenham Hale, London N17

London, England · N17

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£19,310

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

51%

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	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£17,949	£18,034	£18,139	£18,245	£18,364	£90,732
Profit Before Tax	£3,999	£4,243	£4,695	£5,160	£5,743	£23,840
Profit After Tax	£3,239	£3,437	£3,803	£4,179	£4,652	£19,310
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£3,242	£3,440	£10,603	£16,317	£20,805	£54,408
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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