Flat
N1
2 beds
2 baths
The Cooper Building Wharf Road, Hackney N1
London, England · N1
View property listing
Initial Investment
£275,500First YearProfit From Rental Income
£71,989
↗ 26%After 5 Years
Change In Property Value
£84,647
↗ 10%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £55,764 | £56,600 | £58,015 | £59,466 | £61,250 | £291,096 |
| Total Expenses | £40,110 | £40,240 | £40,424 | £40,613 | £40,834 | £202,220 |
| Profit Before Tax | £15,654 | £16,361 | £17,591 | £18,853 | £20,416 | £88,875 |
| Profit After Tax | £12,680 | £13,252 | £14,249 | £15,271 | £16,537 | £71,989 |
| Change In Property Value | £8 | £8 | £16,400 | £29,275 | £38,956 | £84,647 |
| Net Return | £12,688 | £13,261 | £30,649 | £44,545 | £55,493 | £156,636 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change