Terraced N17 3 beds 1 bath

Devonshire Hill Lane, Tottenham N17

London, England · N17

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£50,750

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

63%

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	£35,004	£35,529	£36,417	£37,328	£38,448	£182,726
Total Expenses	£23,838	£23,902	£24,001	£24,103	£24,226	£120,071
Profit Before Tax	£11,166	£11,627	£12,416	£13,224	£14,221	£62,655
Profit After Tax	£9,045	£9,418	£10,057	£10,712	£11,519	£50,750
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£9,050	£9,423	£20,057	£28,562	£35,273	£102,365
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	6%	12%	17%	22%	63%

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