Flat
E16
2 beds
2 baths
Hoola Tower East, Tidal Basin Road, London E16
London, England · E16
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£44,736
↗ 20%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
51%
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 | £42,480 | £43,117 | £44,195 | £45,300 | £46,659 | £221,751 |
| Total Expenses | £33,029 | £33,138 | £33,289 | £33,443 | £33,622 | £166,522 |
| Profit Before Tax | £9,451 | £9,979 | £10,906 | £11,857 | £13,037 | £55,230 |
| Profit After Tax | £7,656 | £8,083 | £8,834 | £9,604 | £10,560 | £44,736 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £7,662 | £8,090 | £22,334 | £33,702 | £42,628 | £114,415 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change