Flat
E14
1 bed
1 bath
Hobart Building, 2 Wards Place, London E14
London, England · E14
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£43,747
↗ 21%After 5 Years
Change In Property Value
£65,034
↗ 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 | £40,320 | £40,925 | £41,948 | £42,997 | £44,287 | £210,476 |
| Total Expenses | £31,027 | £31,134 | £31,279 | £31,428 | £31,599 | £156,467 |
| Profit Before Tax | £9,293 | £9,791 | £10,669 | £11,569 | £12,687 | £54,009 |
| Profit After Tax | £7,527 | £7,931 | £8,642 | £9,371 | £10,277 | £43,747 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £7,533 | £7,937 | £21,242 | £31,862 | £40,206 | £108,781 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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