Flat
E16
1 bed
1 bath
50 Hammersley Road, London E16
London, England · E16
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£13,203
↗ 16%After 5 Years
Change In Property Value
£28,388
↗ 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 | £17,304 | £17,564 | £18,003 | £18,453 | £19,006 | £90,329 |
| Total Expenses | £14,641 | £14,713 | £14,800 | £14,889 | £14,987 | £74,029 |
| Profit Before Tax | £2,663 | £2,851 | £3,203 | £3,564 | £4,020 | £16,300 |
| Profit After Tax | £2,157 | £2,309 | £2,594 | £2,887 | £3,256 | £13,203 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £2,160 | £2,312 | £8,094 | £12,705 | £16,320 | £41,591 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change