Flat
N16
3 beds
1 bath
Darenth Road, Hackney, London N16
London, England · N16
View property listing
Initial Investment
£190,013First YearProfit From Rental Income
£25,295
↗ 13%After 5 Years
Change In Property Value
£78,483
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,788 | £29,220 | £29,658 | £30,400 | £31,160 | £149,225 |
| Total Expenses | £23,404 | £23,497 | £23,582 | £23,698 | £23,816 | £117,996 |
| Profit Before Tax | £5,384 | £5,723 | £6,076 | £6,702 | £7,343 | £31,229 |
| Profit After Tax | £4,361 | £4,636 | £4,922 | £5,429 | £5,948 | £25,295 |
| Change In Property Value | £6 | £11,515 | £20,555 | £27,352 | £19,055 | £78,483 |
| Net Return | £4,367 | £16,151 | £25,477 | £32,781 | £25,003 | £103,779 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change