Flat
E14
3 beds
3 baths
South Quay Plaza, Hampton Tower E14
London, England · E14
View property listing
Initial Investment
£522,250First YearProfit From Rental Income
£111,546
↗ 21%After 5 Years
Change In Property Value
£149,681
↗ 10%After 5 Years
Return On Investment
50%
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 | £92,760 | £94,151 | £96,505 | £98,918 | £101,885 | £484,220 |
| Total Expenses | £68,805 | £68,990 | £69,268 | £69,553 | £69,893 | £346,509 |
| Profit Before Tax | £23,955 | £25,162 | £27,237 | £29,364 | £31,993 | £137,711 |
| Profit After Tax | £19,404 | £20,381 | £22,062 | £23,785 | £25,914 | £111,546 |
| Change In Property Value | £15 | £15 | £29,001 | £51,766 | £68,886 | £149,681 |
| Net Return | £19,418 | £20,395 | £51,063 | £75,551 | £94,800 | £261,227 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 18% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change