Flat
E14
2 beds
2 baths
Hampton Towers, South Quay Plaza, London E14
London, England · E14
View property listing
Initial Investment
£360,250First YearProfit From Rental Income
£78,030
↗ 22%After 5 Years
Change In Property Value
£107,874
↗ 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 | £66,852 | £67,855 | £69,551 | £71,290 | £73,429 | £348,976 |
| Total Expenses | £50,146 | £50,292 | £50,504 | £50,722 | £50,979 | £252,643 |
| Profit Before Tax | £16,706 | £17,563 | £19,047 | £20,568 | £22,450 | £96,334 |
| Profit After Tax | £13,532 | £14,226 | £15,428 | £16,660 | £18,184 | £78,030 |
| Change In Property Value | £10 | £10 | £20,900 | £37,307 | £49,645 | £107,874 |
| Net Return | £13,543 | £14,236 | £36,328 | £53,967 | £67,830 | £185,904 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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