Flat N17 2 beds 2 baths

Waterside Way, Tottenham Hale N17

London, England · N17

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£30,074

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,001

↗ 10%After 5 Years

Return On Investment

52%

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	£29,760	£30,206	£30,962	£31,736	£32,688	£155,351
Total Expenses	£23,425	£23,516	£23,634	£23,755	£23,893	£118,223
Profit Before Tax	£6,335	£6,691	£7,328	£7,980	£8,795	£37,128
Profit After Tax	£5,131	£5,420	£5,935	£6,464	£7,124	£30,074
Change In Property Value	£5	£5	£9,300	£16,601	£22,091	£48,001
Net Return	£5,136	£5,424	£15,236	£23,065	£29,215	£78,075
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

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