Detached E5 0 beds 0 baths

Chatsworth Road, Homerton, Hackney, Hackney, London E5

London, England · E5

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£50,105

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£55,200	£56,028	£56,868	£58,290	£59,747	£286,134
Total Expenses	£44,630	£44,725	£44,820	£44,972	£45,129	£224,276
Profit Before Tax	£10,570	£11,303	£12,049	£13,318	£14,619	£61,858
Profit After Tax	£8,562	£9,155	£9,760	£10,788	£11,841	£50,105
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£8,574	£33,155	£52,600	£67,796	£51,557	£213,682
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	12%	16%	12%	51%

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