Flat E5 3 beds 2 baths

Mapple Path, Hackney E5

London, England · E5

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£102,084

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 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	£83,940	£85,199	£87,329	£89,512	£92,198	£438,178
Total Expenses	£61,972	£62,143	£62,399	£62,662	£62,973	£312,149
Profit Before Tax	£21,969	£23,056	£24,930	£26,851	£29,225	£126,030
Profit After Tax	£17,794	£18,675	£20,193	£21,749	£23,672	£102,084
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£17,807	£18,688	£46,194	£68,160	£85,432	£236,281
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	18%	51%

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