Flat
E5
2 beds
1 bath
Sewdley Street, Hackney, London E5
London, England · E5
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£21,773
↗ 9%After 5 Years
Change In Property Value
£94,738
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,968 | £32,448 | £32,934 | £33,758 | £34,602 | £165,709 |
| Total Expenses | £27,558 | £27,656 | £27,746 | £27,870 | £27,997 | £138,828 |
| Profit Before Tax | £4,410 | £4,791 | £5,188 | £5,887 | £6,604 | £26,881 |
| Profit After Tax | £3,572 | £3,881 | £4,202 | £4,769 | £5,349 | £21,773 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £3,579 | £17,781 | £29,014 | £37,786 | £28,352 | £116,512 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change