Flat
E14
1 bed
1 bath
Hope Street, London E14
London, England · E14
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£28,356
↗ 20%After 5 Years
Change In Property Value
£45,937
↗ 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 | £28,464 | £28,891 | £29,613 | £30,354 | £31,264 | £148,586 |
| Total Expenses | £22,502 | £22,590 | £22,706 | £22,824 | £22,957 | £113,579 |
| Profit Before Tax | £5,962 | £6,300 | £6,908 | £7,530 | £8,307 | £35,007 |
| Profit After Tax | £4,829 | £5,103 | £5,595 | £6,099 | £6,729 | £28,356 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £4,834 | £5,108 | £14,495 | £21,986 | £27,869 | £74,293 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 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