Terraced N7 2 beds 2 baths

Manor Gardens, Islington N7

London, England · N7

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£74,699

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,880	£42,508	£43,146	£44,224	£45,330	£217,089
Total Expenses	£24,797	£24,873	£24,947	£25,065	£25,186	£124,868
Profit Before Tax	£17,083	£17,636	£18,199	£19,159	£20,144	£92,221
Profit After Tax	£13,837	£14,285	£14,741	£15,519	£16,317	£74,699
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£13,843	£26,785	£37,054	£45,211	£37,002	£159,895
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	7%	13%	18%	22%	18%	77%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change