Flat
E16
1 bed
1 bath
Hoola Tower East, Tidal Basin Road, London E16
London, England · E16
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£27,818
↗ 19%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
50%
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 | £28,956 | £29,390 | £30,125 | £30,878 | £31,805 | £151,154 |
| Total Expenses | £23,146 | £23,236 | £23,352 | £23,471 | £23,606 | £116,811 |
| Profit Before Tax | £5,810 | £6,155 | £6,773 | £7,407 | £8,198 | £34,343 |
| Profit After Tax | £4,706 | £4,985 | £5,486 | £6,000 | £6,640 | £27,818 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £4,711 | £4,990 | £14,686 | £22,422 | £28,494 | £75,303 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change