Flat E15 1 bed 1 bath

George Hudson Tower High Street, London E15

London, England · E15

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£20,056

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 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	£21,216	£21,534	£22,073	£22,624	£23,303	£110,750
Total Expenses	£17,016	£17,094	£17,191	£17,290	£17,400	£85,990
Profit Before Tax	£4,200	£4,440	£4,882	£5,335	£5,903	£24,760
Profit After Tax	£3,402	£3,597	£3,954	£4,321	£4,781	£20,056
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,405	£3,600	£10,455	£15,924	£20,221	£53,605
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	52%

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