Flat E9 3 beds 2 baths

Cadogan Close, Hackney Wick, London E9

London, England · E9

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£45,547

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£65,550

↗ 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	£41,004	£41,619	£42,660	£43,726	£45,038	£214,046
Total Expenses	£31,294	£31,402	£31,549	£31,699	£31,873	£157,816
Profit Before Tax	£9,710	£10,218	£11,111	£12,027	£13,165	£56,230
Profit After Tax	£7,865	£8,276	£9,000	£9,742	£10,664	£45,547
Change In Property Value	£6	£6	£12,700	£22,670	£30,167	£65,550
Net Return	£7,871	£8,283	£21,700	£32,412	£40,831	£111,097
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