Flat E17 4 beds 2 baths

Hoe Street, London, Greater E17

London, England · E17

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£22,483

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

35%

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	£58,800	£59,682	£61,174	£62,703	£64,585	£306,944
Total Expenses	£55,490	£55,624	£55,816	£56,013	£56,244	£279,188
Profit Before Tax	£3,310	£4,058	£5,358	£6,690	£8,341	£27,756
Profit After Tax	£2,681	£3,287	£4,340	£5,419	£6,756	£22,483
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£2,693	£3,299	£28,340	£48,260	£63,765	£146,357
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	11%	15%	35%

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