Flat
E14
2 beds
2 baths
47 Hope Street, London E14
London, England · E14
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£31,327
↗ 15%After 5 Years
Change In Property Value
£87,923
↗ 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 | £32,772 | £33,264 | £33,763 | £34,607 | £35,472 | £169,876 |
| Total Expenses | £26,030 | £26,129 | £26,220 | £26,346 | £26,476 | £131,201 |
| Profit Before Tax | £6,742 | £7,134 | £7,542 | £8,260 | £8,996 | £38,675 |
| Profit After Tax | £5,461 | £5,779 | £6,109 | £6,691 | £7,287 | £31,327 |
| Change In Property Value | £6 | £12,900 | £23,027 | £30,642 | £21,347 | £87,923 |
| Net Return | £5,467 | £18,679 | £29,136 | £37,333 | £28,634 | £119,249 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| 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