Flat N17 1 bed 1 bath

Tenterden Road, London N17

London, England · N17

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£12,162

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£24,517

↗ 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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£12,856	£12,923	£13,003	£13,084	£13,174	£65,041
Profit Before Tax	£2,480	£2,643	£2,952	£3,270	£3,671	£15,015
Profit After Tax	£2,008	£2,141	£2,391	£2,648	£2,973	£12,162
Change In Property Value	£2	£2	£4,750	£8,479	£11,283	£24,517
Net Return	£2,011	£2,143	£7,141	£11,127	£14,256	£36,679
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	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