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

£863

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£11,613

↗ 10%After 5 Years

Return On Investment

36%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£7,183	£7,240	£7,301	£7,364	£7,430	£36,519
Profit Before Tax	£17	£68	£189	£314	£479	£1,066
Profit After Tax	£13	£55	£153	£254	£388	£863
Change In Property Value	£1	£1	£2,250	£4,016	£5,345	£11,613
Net Return	£15	£56	£2,403	£4,271	£5,732	£12,477
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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