Flat
E14
2 beds
2 baths
Hallmark Court E14
London, England · E14
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£27,158
↗ 20%After 5 Years
Change In Property Value
£44,388
↗ 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 | £27,516 | £27,929 | £28,627 | £29,343 | £30,223 | £143,637 |
| Total Expenses | £21,812 | £21,899 | £22,012 | £22,127 | £22,258 | £110,108 |
| Profit Before Tax | £5,704 | £6,030 | £6,615 | £7,215 | £7,965 | £33,529 |
| Profit After Tax | £4,620 | £4,884 | £5,358 | £5,844 | £6,452 | £27,158 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £4,625 | £4,888 | £13,958 | £21,196 | £26,880 | £71,547 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change