Flat
E14
2 beds
2 baths
Hope Street, Kent Building E14
London, England · E14
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£28,479
↗ 14%After 5 Years
Change In Property Value
£81,652
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,432 | £30,888 | £31,352 | £32,136 | £32,939 | £157,747 |
| Total Expenses | £24,316 | £24,412 | £24,499 | £24,619 | £24,742 | £122,588 |
| Profit Before Tax | £6,116 | £6,477 | £6,853 | £7,516 | £8,197 | £35,159 |
| Profit After Tax | £4,954 | £5,246 | £5,551 | £6,088 | £6,639 | £28,479 |
| Change In Property Value | £6 | £11,980 | £21,385 | £28,457 | £19,825 | £81,652 |
| Net Return | £4,960 | £17,226 | £26,935 | £34,545 | £26,464 | £110,131 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change