Flat E5 4 beds 3 baths

Roding Road, Hackney E5

London, England · E5

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£52,476

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£190,840

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£64,404	£65,370	£66,351	£68,009	£69,710	£333,844
Total Expenses	£53,485	£53,632	£53,771	£53,979	£54,191	£269,059
Profit Before Tax	£10,919	£11,738	£12,580	£14,031	£15,518	£64,785
Profit After Tax	£8,844	£9,508	£10,189	£11,365	£12,570	£52,476
Change In Property Value	£14	£28,000	£49,980	£66,510	£46,335	£190,840
Net Return	£8,858	£37,508	£60,170	£77,875	£58,905	£243,316
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	7%	12%	16%	12%	48%

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