Flat
E9
1 bed
1 bath
Killowen Road, Hackney E9
London, England · E9
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£41,297
↗ 21%After 5 Years
Change In Property Value
£60,389
↗ 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 | £37,776 | £38,343 | £39,301 | £40,284 | £41,492 | £197,196 |
| Total Expenses | £28,987 | £29,090 | £29,229 | £29,371 | £29,535 | £146,212 |
| Profit Before Tax | £8,789 | £9,253 | £10,072 | £10,913 | £11,958 | £50,984 |
| Profit After Tax | £7,119 | £7,495 | £8,159 | £8,839 | £9,686 | £41,297 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £7,125 | £7,500 | £19,859 | £29,724 | £37,478 | £101,685 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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