Flat E14 0 beds 1 bath

803 Hampton Tower, 75 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£34,750First Year

Profit From Rental Income

After 5 Years

£-5,925

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£11,613

↗ 10%After 5 Years

Return On Investment

16%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,712	£5,798	£5,943	£6,091	£6,274	£29,817
Total Expenses	£7,035	£7,089	£7,147	£7,205	£7,266	£35,742
Profit Before Tax	£-1,323	£-1,292	£-1,204	£-1,114	£-992	£-5,925
Profit After Tax	£-1,323	£-1,292	£-1,204	£-1,114	£-992	£-5,925
Change In Property Value	£1	£1	£2,250	£4,016	£5,345	£11,613
Net Return	£-1,322	£-1,290	£1,046	£2,902	£4,352	£5,688
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	13%	16%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change