Flat
E9
0 beds
0 baths
191 Homerton High Street, Hackney, London E9
London, England · E9
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£45,165
↗ 12%After 5 Years
Change In Property Value
£143,130
↗ 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 | £50,400 | £51,156 | £51,923 | £53,221 | £54,552 | £261,253 |
| Total Expenses | £40,824 | £40,949 | £41,067 | £41,239 | £41,414 | £205,493 |
| Profit Before Tax | £9,576 | £10,207 | £10,856 | £11,983 | £13,138 | £55,759 |
| Profit After Tax | £7,757 | £8,267 | £8,794 | £9,706 | £10,641 | £45,165 |
| Change In Property Value | £11 | £21,000 | £37,485 | £49,882 | £34,751 | £143,130 |
| Net Return | £7,767 | £29,268 | £46,279 | £59,588 | £45,393 | £188,295 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 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