Flat E15 1 bed 1 bath

George Hudson Tower, 28 High Street, London E15

London, England · E15

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£25,777

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,259

↗ 10%After 5 Years

Return On Investment

53%

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	£25,464	£25,846	£26,492	£27,154	£27,969	£132,926
Total Expenses	£20,020	£20,104	£20,211	£20,322	£20,446	£101,102
Profit Before Tax	£5,444	£5,742	£6,281	£6,833	£7,523	£31,823
Profit After Tax	£4,410	£4,651	£5,087	£5,535	£6,094	£25,777
Change In Property Value	£4	£4	£7,800	£13,923	£18,528	£40,259
Net Return	£4,414	£4,655	£12,888	£19,458	£24,622	£66,036
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

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