Flat
E14
1 bed
1 bath
Hampton Tower, 75 Marsh Wall E14
London, England · E14
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£53,691
↗ 21%After 5 Years
Change In Property Value
£77,421
↗ 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 | £48,000 | £48,720 | £49,938 | £51,186 | £52,722 | £250,566 |
| Total Expenses | £36,556 | £36,674 | £36,839 | £37,008 | £37,204 | £184,281 |
| Profit Before Tax | £11,444 | £12,046 | £13,099 | £14,179 | £15,518 | £66,285 |
| Profit After Tax | £9,269 | £9,757 | £10,610 | £11,485 | £12,570 | £53,691 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £9,277 | £9,765 | £25,610 | £38,260 | £48,200 | £131,113 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change