Flat E14 1 bed 1 bath

Hutchings Street, London E14

London, England · E14

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£20,522

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£36,125

↗ 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	£22,392	£22,728	£23,296	£23,878	£24,595	£116,889
Total Expenses	£18,123	£18,203	£18,303	£18,405	£18,519	£91,554
Profit Before Tax	£4,269	£4,525	£4,993	£5,474	£6,076	£25,336
Profit After Tax	£3,458	£3,665	£4,045	£4,434	£4,921	£20,522
Change In Property Value	£3	£3	£6,999	£12,493	£16,625	£36,125
Net Return	£3,461	£3,669	£11,044	£16,927	£21,546	£56,647
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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