Flat
E5
2 beds
2 baths
Mapple Path, Hackney Downs E5
London, England · E5
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£53,617
↗ 22%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
53%
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 | £47,136 | £47,843 | £49,039 | £50,265 | £51,773 | £246,056 |
| Total Expenses | £35,676 | £35,793 | £35,956 | £36,122 | £36,316 | £179,863 |
| Profit Before Tax | £11,460 | £12,050 | £13,083 | £14,143 | £15,458 | £66,194 |
| Profit After Tax | £9,282 | £9,760 | £10,598 | £11,456 | £12,521 | £53,617 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £9,290 | £9,768 | £25,198 | £37,517 | £47,201 | £128,974 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change