Semi Detached N17 2 beds 1 bath

Carrick Gardens, London N17

London, England · N17

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£35,175

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£21,234	£21,288	£21,372	£21,458	£21,561	£106,914
Profit Before Tax	£7,566	£7,944	£8,591	£9,254	£10,072	£43,426
Profit After Tax	£6,129	£6,434	£6,958	£7,496	£8,159	£35,175
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£6,133	£6,439	£15,959	£23,561	£29,537	£81,628
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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