Flat
E5
2 beds
2 baths
Otto Building, Downs Road, Hackney E5
London, England · E5
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£65,937
↗ 22%After 5 Years
Change In Property Value
£90,325
↗ 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 | £56,496 | £57,343 | £58,777 | £60,246 | £62,054 | £294,917 |
| Total Expenses | £42,365 | £42,496 | £42,682 | £42,873 | £43,096 | £213,513 |
| Profit Before Tax | £14,131 | £14,847 | £16,095 | £17,373 | £18,957 | £81,404 |
| Profit After Tax | £11,446 | £12,026 | £13,037 | £14,072 | £15,355 | £65,937 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £11,455 | £12,035 | £30,537 | £45,311 | £56,924 | £156,262 |
| 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