Terraced E5 3 beds 2 baths

Overbury Street, Lower Clapton, Hackney, London E5

London, England · E5

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£48,963

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 10%After 5 Years

Return On Investment

52%

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	£42,768	£43,410	£44,495	£45,607	£46,975	£223,255
Total Expenses	£32,351	£32,427	£32,546	£32,668	£32,816	£162,807
Profit Before Tax	£10,417	£10,983	£11,949	£12,939	£14,160	£60,448
Profit After Tax	£8,438	£8,896	£9,679	£10,481	£11,469	£48,963
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£8,445	£8,903	£23,579	£35,293	£44,487	£120,707
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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