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
£49,279
↗ 18%After 5 Years
Change In Property Value
£84,647
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,944 | £53,738 | £55,082 | £56,459 | £58,152 | £276,375 |
| Total Expenses | £42,660 | £42,850 | £43,089 | £43,332 | £43,605 | £215,536 |
| Profit Before Tax | £10,284 | £10,888 | £11,993 | £13,126 | £14,548 | £60,839 |
| Profit After Tax | £8,330 | £8,819 | £9,714 | £10,632 | £11,784 | £49,279 |
| Change In Property Value | £8 | £8 | £16,400 | £29,275 | £38,956 | £84,647 |
| Net Return | £8,338 | £8,827 | £26,115 | £39,907 | £50,740 | £133,927 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change