Semi Detached N7 5 beds 3 baths

Corporation Street, London N7

London, England · N7

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£130,869

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£143,130

↗ 14%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£71,400	£72,471	£73,558	£75,397	£77,282	£370,108
Total Expenses	£41,424	£41,543	£41,662	£41,857	£42,056	£208,542
Profit Before Tax	£29,976	£30,928	£31,896	£33,540	£35,226	£161,566
Profit After Tax	£24,281	£25,051	£25,836	£27,168	£28,533	£130,869
Change In Property Value	£11	£21,000	£37,485	£49,882	£34,751	£143,130
Net Return	£24,291	£46,052	£63,321	£77,050	£63,285	£273,998
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	7%	13%	17%	21%	17%	76%

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