Flat
E14
1 bed
1 bath
Wardian, Hobarts Building, 2 Wards Place, London E14
London, England · E14
View property listing
Initial Investment
£215,650First YearProfit From Rental Income
£45,261
↗ 21%After 5 Years
Change In Property Value
£66,995
↗ 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 | £41,520 | £42,143 | £43,196 | £44,276 | £45,605 | £216,740 |
| Total Expenses | £31,901 | £32,009 | £32,158 | £32,310 | £32,485 | £160,863 |
| Profit Before Tax | £9,619 | £10,133 | £11,039 | £11,967 | £13,120 | £55,877 |
| Profit After Tax | £7,791 | £8,208 | £8,941 | £9,693 | £10,627 | £45,261 |
| Change In Property Value | £6 | £6 | £12,980 | £23,170 | £30,832 | £66,995 |
| Net Return | £7,798 | £8,215 | £21,922 | £32,863 | £41,459 | £112,256 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 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