Terraced
E5
3 beds
3 baths
Hackney E5
London, England · E5
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£25,720
↗ 12%After 5 Years
Change In Property Value
£87,241
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,436 | £29,878 | £30,326 | £31,084 | £31,861 | £152,584 |
| Total Expenses | £24,036 | £24,092 | £24,147 | £24,234 | £24,322 | £120,831 |
| Profit Before Tax | £5,400 | £5,785 | £6,178 | £6,850 | £7,539 | £31,753 |
| Profit After Tax | £4,374 | £4,686 | £5,004 | £5,549 | £6,107 | £25,720 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £4,381 | £17,486 | £27,853 | £35,953 | £27,288 | £112,961 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change