Flat E9 3 beds 2 baths

The Bagel Factory, Hackney Wick E9

London, England · E9

Initial Investment

First Year

£250,825First Year

Profit From Rental Income

After 5 Years

£29,817

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£102,167

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,976	£36,516	£37,063	£37,990	£38,940	£186,485
Total Expenses	£29,713	£29,817	£29,912	£30,047	£30,185	£149,674
Profit Before Tax	£6,263	£6,699	£7,151	£7,943	£8,755	£36,811
Profit After Tax	£5,073	£5,426	£5,792	£6,434	£7,092	£29,817
Change In Property Value	£7	£14,990	£26,757	£35,606	£24,806	£102,167
Net Return	£5,081	£20,416	£32,550	£42,040	£31,897	£131,984
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change