Terraced
E5
3 beds
1 bath
Blackwell Close, Hackney E5
London, England · E5
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£23,995
↗ 12%After 5 Years
Change In Property Value
£81,788
↗ 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 | £27,600 | £28,014 | £28,434 | £29,145 | £29,874 | £143,067 |
| Total Expenses | £22,565 | £22,619 | £22,671 | £22,753 | £22,836 | £113,444 |
| Profit Before Tax | £5,035 | £5,395 | £5,763 | £6,392 | £7,037 | £29,623 |
| Profit After Tax | £4,078 | £4,370 | £4,668 | £5,178 | £5,700 | £23,995 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £4,084 | £16,370 | £26,088 | £33,682 | £25,558 | £105,783 |
| 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