Detached
E5
0 beds
0 baths
Chatsworth Road, Homerton, Hackney, Hackney, London E5
London, England · E5
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£15,127
↗ 4%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
33%
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 | £55,200 | £56,028 | £57,429 | £58,864 | £60,630 | £288,151 |
| Total Expenses | £53,630 | £53,724 | £53,875 | £54,030 | £54,217 | £269,476 |
| Profit Before Tax | £1,570 | £2,304 | £3,554 | £4,835 | £6,413 | £18,676 |
| Profit After Tax | £1,272 | £1,866 | £2,878 | £3,916 | £5,195 | £15,127 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £1,284 | £1,878 | £26,879 | £46,757 | £62,204 | £139,001 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 33% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change