Flat
E5
2 beds
1 bath
Cleveleys Road, Hackney E5
London, England · E5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£51,040
↗ 22%After 5 Years
Change In Property Value
£72,260
↗ 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 | £45,192 | £45,870 | £47,017 | £48,192 | £49,638 | £235,908 |
| Total Expenses | £34,292 | £34,405 | £34,563 | £34,725 | £34,912 | £172,897 |
| Profit Before Tax | £10,900 | £11,464 | £12,454 | £13,468 | £14,726 | £63,012 |
| Profit After Tax | £8,829 | £9,286 | £10,087 | £10,909 | £11,928 | £51,040 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £8,836 | £9,293 | £24,088 | £35,899 | £45,183 | £123,300 |
| 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