Flat E5 4 beds 2 baths

Colenso Road, Hackney, London E5

London, England · E5

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£76,155

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£102,712

↗ 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	£64,248	£65,212	£66,842	£68,513	£70,568	£335,383
Total Expenses	£47,901	£48,044	£48,250	£48,461	£48,709	£241,365
Profit Before Tax	£16,347	£17,168	£18,592	£20,052	£21,860	£94,019
Profit After Tax	£13,241	£13,906	£15,060	£16,242	£17,706	£76,155
Change In Property Value	£10	£10	£19,900	£35,522	£47,270	£102,712
Net Return	£13,251	£13,916	£34,960	£51,765	£64,976	£178,867
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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