Semi Detached
N7
5 beds
3 baths
Corporation Street, London N7
London, England · N7
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£100,878
↗ 28%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
58%
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 | £74,283 | £76,140 | £78,424 | £372,718 |
| Total Expenses | £49,299 | £49,417 | £49,609 | £49,806 | £50,045 | £248,176 |
| Profit Before Tax | £22,101 | £23,054 | £24,674 | £26,334 | £28,379 | £124,541 |
| Profit After Tax | £17,902 | £18,673 | £19,986 | £21,330 | £22,987 | £100,878 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £17,913 | £18,684 | £40,986 | £58,816 | £72,870 | £209,268 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change