Terraced
E5
3 beds
2 baths
Roding Road, Hackney E5
London, England · E5
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£39,241
↗ 12%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,704 | £44,360 | £45,025 | £46,151 | £47,304 | £226,543 |
| Total Expenses | £35,437 | £35,515 | £35,591 | £35,715 | £35,841 | £178,098 |
| Profit Before Tax | £8,267 | £8,845 | £9,433 | £10,436 | £11,464 | £48,446 |
| Profit After Tax | £6,697 | £7,164 | £7,641 | £8,453 | £9,286 | £39,241 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £6,706 | £26,165 | £41,556 | £53,585 | £40,727 | £168,739 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change