Flat
E14
2 beds
2 baths
Hampton Tower, Marsh Wall, London E14
London, England · E14
View property listing
Initial Investment
£338,250First YearProfit From Rental Income
£73,579
↗ 22%After 5 Years
Change In Property Value
£102,196
↗ 10%After 5 Years
Return On Investment
52%
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 | £63,360 | £64,310 | £65,918 | £67,566 | £69,593 | £330,748 |
| Total Expenses | £47,614 | £47,755 | £47,959 | £48,168 | £48,413 | £239,909 |
| Profit Before Tax | £15,746 | £16,555 | £17,959 | £19,398 | £21,180 | £90,838 |
| Profit After Tax | £12,754 | £13,410 | £14,547 | £15,713 | £17,156 | £73,579 |
| Change In Property Value | £10 | £10 | £19,800 | £35,344 | £47,032 | £102,196 |
| Net Return | £12,764 | £13,420 | £34,347 | £51,056 | £64,188 | £175,775 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change