Flat
E8
0 beds
1 bath
Belford House, Queensbridge Road, Hackney, London E8
London, England · E8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£4,794
↗ 6%After 5 Years
Change In Property Value
£38,168
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,164 | £13,361 | £13,562 | £13,901 | £14,248 | £68,237 |
| Total Expenses | £12,325 | £12,395 | £12,456 | £12,532 | £12,609 | £62,318 |
| Profit Before Tax | £839 | £966 | £1,106 | £1,369 | £1,639 | £5,919 |
| Profit After Tax | £679 | £783 | £896 | £1,109 | £1,328 | £4,794 |
| Change In Property Value | £3 | £5,600 | £9,996 | £13,302 | £9,267 | £38,168 |
| Net Return | £682 | £6,383 | £10,892 | £14,411 | £10,595 | £42,962 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change