Flat E16 2 beds 2 baths

Hoola Tower East, Tidal Basin Road, London E16

London, England · E16

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-1,812

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,372	£30,828	£31,598	£32,388	£33,360	£158,546
Total Expenses	£31,818	£31,909	£32,029	£32,152	£32,292	£160,201
Profit Before Tax	£-1,446	£-1,082	£-431	£236	£1,068	£-1,655
Profit After Tax	£-1,446	£-1,082	£-431	£236	£911	£-1,812
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£-1,439	£-1,075	£13,069	£24,334	£32,978	£67,867
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	0%	6%	11%	15%	30%

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