Flat E8 0 beds 1 bath

Dalston Lane, Hackney E8

London, England · E8

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£21,983

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£18,581

↗ 10%After 5 Years

Return On Investment

74%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£10,702	£10,771	£10,853	£10,938	£11,030	£54,294
Profit Before Tax	£4,899	£5,063	£5,376	£5,698	£6,104	£27,140
Profit After Tax	£3,968	£4,101	£4,355	£4,615	£4,944	£21,983
Change In Property Value	£2	£2	£3,600	£6,426	£8,551	£18,581
Net Return	£3,970	£4,103	£7,955	£11,041	£13,496	£40,564
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
Total Net Return (%)	7%	7%	14%	20%	25%	74%

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