Flat
E5
1 bed
1 bath
Lea Bridge Road, Hackney E5
London, England · E5
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-2,909
↘ -7%After 5 Years
Change In Property Value
£19,084
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,444 | £6,541 | £6,639 | £6,805 | £6,975 | £33,403 |
| Total Expenses | £7,149 | £7,209 | £7,259 | £7,318 | £7,377 | £36,312 |
| Profit Before Tax | £-705 | £-668 | £-621 | £-513 | £-403 | £-2,909 |
| Profit After Tax | £-705 | £-668 | £-621 | £-513 | £-403 | £-2,909 |
| Change In Property Value | £1 | £2,800 | £4,998 | £6,651 | £4,634 | £19,084 |
| Net Return | £-703 | £2,132 | £4,377 | £6,138 | £4,231 | £16,175 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change