Flat E16 1 bed 1 bath

Apt 104 Hoola (East Tower) E16

London, England · E16

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£20,296

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 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	£22,968	£23,313	£23,895	£24,493	£25,227	£119,896
Total Expenses	£18,778	£18,859	£18,960	£19,063	£19,180	£94,840
Profit Before Tax	£4,190	£4,454	£4,935	£5,429	£6,048	£25,056
Profit After Tax	£3,394	£3,608	£3,998	£4,398	£4,899	£20,296
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,397	£3,611	£11,298	£17,428	£22,239	£57,974
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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