Flat E8 1 bed 1 bath

Jacob House, Amhurst Road, Hackney E8

London, England · E8

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£24,942

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

57%

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	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£17,144	£17,224	£17,324	£17,427	£17,541	£86,660
Profit Before Tax	£5,356	£5,613	£6,084	£6,567	£7,172	£30,793
Profit After Tax	£4,338	£4,547	£4,928	£5,319	£5,810	£24,942
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£4,341	£4,550	£11,428	£16,922	£21,249	£58,491
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	17%	21%	57%

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