Flat
E5
1 bed
1 bath
Chatsworth Road, Hackney E5
London, England · E5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£15,368
↗ 18%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £14,917 | £14,991 | £15,079 | £15,170 | £15,271 | £75,428 |
| Profit Before Tax | £3,167 | £3,365 | £3,735 | £4,114 | £4,592 | £18,973 |
| Profit After Tax | £2,565 | £2,725 | £3,025 | £3,333 | £3,720 | £15,368 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,568 | £2,728 | £8,625 | £13,329 | £17,022 | £44,272 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change