Flat E14 3 beds 2 baths

Hutchings Wharf1 Hutchings Street E14

London, England · E14

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£39,113

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

52%

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	£36,780	£37,332	£38,265	£39,222	£40,398	£191,997
Total Expenses	£28,491	£28,592	£28,729	£28,868	£29,028	£143,709
Profit Before Tax	£8,289	£8,739	£9,536	£10,354	£11,370	£48,288
Profit After Tax	£6,714	£7,079	£7,724	£8,386	£9,210	£39,113
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£6,720	£7,085	£19,225	£28,914	£36,526	£98,470
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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