Flat
E8
0 beds
1 bath
Dalston Lane, Hackney E8
London, England · E8
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-13
↗ 0%After 5 Years
Change In Property Value
£24,537
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,460 | £8,587 | £8,716 | £8,934 | £9,157 | £43,853 |
| Total Expenses | £8,638 | £8,700 | £8,754 | £8,818 | £8,883 | £43,792 |
| Profit Before Tax | £-178 | £-113 | £-38 | £116 | £274 | £61 |
| Profit After Tax | £-178 | £-113 | £-38 | £94 | £222 | £-13 |
| Change In Property Value | £2 | £3,600 | £6,426 | £8,551 | £5,957 | £24,537 |
| Net Return | £-176 | £3,487 | £6,388 | £8,645 | £6,180 | £24,523 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change