Flat
E9
3 beds
2 baths
The Bagel Factory, Hackney Wick E9
London, England · E9
View property listing
Initial Investment
£250,825First YearProfit From Rental Income
£55,278
↗ 22%After 5 Years
Change In Property Value
£77,370
↗ 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 | £48,396 | £49,122 | £50,350 | £51,609 | £53,157 | £252,634 |
| Total Expenses | £36,576 | £36,695 | £36,860 | £37,030 | £37,228 | £184,389 |
| Profit Before Tax | £11,820 | £12,427 | £13,490 | £14,579 | £15,929 | £68,245 |
| Profit After Tax | £9,574 | £10,066 | £10,927 | £11,809 | £12,903 | £55,278 |
| Change In Property Value | £7 | £7 | £14,990 | £26,758 | £35,607 | £77,370 |
| Net Return | £9,582 | £10,074 | £25,917 | £38,566 | £48,510 | £132,648 |
| 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