Flat
E9
3 beds
2 baths
Cadogan Close, Hackney Wick, London E9
London, England · E9
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£23,969
↗ 11%After 5 Years
Change In Property Value
£86,559
↗ 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 | £30,480 | £30,937 | £31,401 | £32,186 | £32,991 | £157,996 |
| Total Expenses | £25,479 | £25,575 | £25,662 | £25,783 | £25,906 | £128,405 |
| Profit Before Tax | £5,001 | £5,362 | £5,739 | £6,404 | £7,085 | £29,591 |
| Profit After Tax | £4,051 | £4,344 | £4,649 | £5,187 | £5,739 | £23,969 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £4,057 | £17,044 | £27,318 | £35,354 | £26,755 | £110,528 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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