Flat
E14
2 beds
2 baths
Hobart Building, Wards Place E14
London, England · E14
View property listing
Initial Investment
£414,250First YearProfit From Rental Income
£89,217
↗ 22%After 5 Years
Change In Property Value
£121,810
↗ 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 | £75,492 | £76,624 | £78,540 | £80,503 | £82,919 | £394,078 |
| Total Expenses | £56,366 | £56,525 | £56,759 | £57,000 | £57,284 | £283,934 |
| Profit Before Tax | £19,126 | £20,099 | £21,781 | £23,504 | £25,635 | £110,145 |
| Profit After Tax | £15,492 | £16,281 | £17,642 | £19,038 | £20,764 | £89,217 |
| Change In Property Value | £12 | £12 | £23,600 | £42,127 | £56,059 | £121,810 |
| Net Return | £15,504 | £16,292 | £41,243 | £61,165 | £76,823 | £211,027 |
| 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