Flat E3 2 beds 1 bath

Wick Lane, Hackney Wick E3

London, England · E3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£2,347

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

32%

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	£28,200	£28,623	£29,339	£30,072	£30,974	£147,208
Total Expenses	£28,625	£28,713	£28,828	£28,945	£29,078	£144,189
Profit Before Tax	£-425	£-90	£511	£1,127	£1,896	£3,019
Profit After Tax	£-425	£-90	£414	£913	£1,536	£2,347
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£-419	£-84	£12,414	£22,333	£30,040	£64,284
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	0%	6%	11%	15%	32%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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