Flat
N17
1 bed
1 bath
Gascoigne Close, Tottenham N17
London, England · N17
View property listing
Initial Investment
£53,875First YearProfit From Rental Income
£6,512
↗ 12%After 5 Years
Change In Property Value
£18,194
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,376 | £11,547 | £11,835 | £12,131 | £12,495 | £59,384 |
| Total Expenses | £10,130 | £10,193 | £10,265 | £10,339 | £10,418 | £51,345 |
| Profit Before Tax | £1,246 | £1,353 | £1,570 | £1,793 | £2,077 | £8,039 |
| Profit After Tax | £1,009 | £1,096 | £1,272 | £1,452 | £1,683 | £6,512 |
| Change In Property Value | £2 | £2 | £3,525 | £6,292 | £8,373 | £18,194 |
| Net Return | £1,011 | £1,098 | £4,797 | £7,744 | £10,056 | £24,706 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change