Terraced N17 2 beds 2 baths

Rosebery Avenue, London N17

London, England · N17

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£50,229

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,656	£35,176	£36,055	£36,957	£38,065	£180,909
Total Expenses	£23,605	£23,668	£23,767	£23,868	£23,990	£118,897
Profit Before Tax	£11,051	£11,508	£12,288	£13,089	£14,076	£62,012
Profit After Tax	£8,952	£9,321	£9,954	£10,602	£11,401	£50,229
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£8,956	£9,326	£19,854	£28,274	£34,918	£101,328
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

Total Rental Income Vs. Total Expense

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