Flat
E5
3 beds
2 baths
Mapple Path, Hackney Downs E5
London, England · E5
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£97,834
↗ 22%After 5 Years
Change In Property Value
£129,036
↗ 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 | £80,712 | £81,923 | £83,971 | £86,070 | £88,652 | £421,328 |
| Total Expenses | £59,665 | £59,832 | £60,080 | £60,334 | £60,634 | £300,545 |
| Profit Before Tax | £21,047 | £22,091 | £23,891 | £25,736 | £28,018 | £120,783 |
| Profit After Tax | £17,048 | £17,893 | £19,352 | £20,847 | £22,694 | £97,834 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £17,061 | £17,906 | £44,352 | £65,472 | £82,079 | £226,870 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change