Flat E14 2 beds 1 bath

Hampton Tower, Tower Hamlets, London E14

London, England · E14

Initial Investment

First Year

£56,875First Year

Profit From Rental Income

After 5 Years

£6,960

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£19,226

↗ 10%After 5 Years

Return On Investment

46%

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	£11,916	£12,095	£12,397	£12,707	£13,088	£62,203
Total Expenses	£10,581	£10,645	£10,718	£10,793	£10,874	£53,611
Profit Before Tax	£1,335	£1,450	£1,679	£1,914	£2,214	£8,592
Profit After Tax	£1,081	£1,174	£1,360	£1,550	£1,794	£6,960
Change In Property Value	£2	£2	£3,725	£6,649	£8,848	£19,226
Net Return	£1,083	£1,176	£5,085	£8,200	£10,642	£26,186
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	19%	46%

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