Flat
E14
2 beds
2 baths
Hobart Building, 2 Wards Place E14
London, England · E14
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£95,140
↗ 22%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
51%
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 | £80,004 | £81,204 | £83,234 | £85,315 | £87,874 | £417,632 |
| Total Expenses | £59,594 | £59,760 | £60,006 | £60,258 | £60,557 | £300,175 |
| Profit Before Tax | £20,410 | £21,444 | £23,228 | £25,057 | £27,318 | £117,457 |
| Profit After Tax | £16,532 | £17,370 | £18,815 | £20,296 | £22,127 | £95,140 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £16,544 | £17,382 | £43,815 | £64,922 | £81,512 | £224,175 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 18% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change