Flat
E5
1 bed
1 bath
Mapple Path, Hackney E5
London, England · E5
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£34,899
↗ 21%After 5 Years
Change In Property Value
£52,647
↗ 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 | £32,928 | £33,422 | £34,257 | £35,114 | £36,167 | £171,889 |
| Total Expenses | £25,527 | £25,622 | £25,749 | £25,878 | £26,026 | £128,803 |
| Profit Before Tax | £7,401 | £7,799 | £8,509 | £9,235 | £10,141 | £43,085 |
| Profit After Tax | £5,995 | £6,318 | £6,892 | £7,481 | £8,214 | £34,899 |
| Change In Property Value | £5 | £5 | £10,200 | £18,207 | £24,229 | £52,647 |
| Net Return | £6,000 | £6,323 | £17,092 | £25,688 | £32,443 | £87,546 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change