Flat
E14
2 beds
2 baths
Hobart Building, Wardian E14
London, England · E14
View property listing
Initial Investment
£395,850First YearProfit From Rental Income
£85,375
↗ 22%After 5 Years
Change In Property Value
£117,061
↗ 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 | £72,540 | £73,628 | £75,469 | £77,356 | £79,676 | £378,669 |
| Total Expenses | £54,245 | £54,400 | £54,627 | £54,860 | £55,135 | £273,267 |
| Profit Before Tax | £18,295 | £19,228 | £20,842 | £22,496 | £24,542 | £105,401 |
| Profit After Tax | £14,819 | £15,575 | £16,882 | £18,222 | £19,879 | £85,375 |
| Change In Property Value | £11 | £11 | £22,680 | £40,485 | £53,873 | £117,061 |
| Net Return | £14,830 | £15,586 | £39,562 | £58,706 | £73,752 | £202,436 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 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