Flat
E14
0 beds
1 bath
Hampton Tower, Tower Hamlets, London E14
London, England · E14
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£10,140
↗ 15%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
49%
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 | £14,388 | £14,604 | £14,969 | £15,343 | £15,803 | £75,107 |
| Total Expenses | £12,366 | £12,433 | £12,513 | £12,594 | £12,683 | £62,588 |
| Profit Before Tax | £2,022 | £2,171 | £2,456 | £2,749 | £3,121 | £12,519 |
| Profit After Tax | £1,638 | £1,758 | £1,990 | £2,227 | £2,528 | £10,140 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £1,640 | £1,760 | £6,490 | £10,259 | £13,217 | £33,367 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change