Flat E14 1 bed 1 bath

Wardian, Hobarts Building, 2 Wards Place, London E14

London, England · E14

Initial Investment

First Year

£215,650First Year

Profit From Rental Income

After 5 Years

£45,306

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,995

↗ 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	£41,532	£42,155	£43,209	£44,289	£45,618	£216,803
Total Expenses	£31,902	£32,011	£32,159	£32,311	£32,486	£160,869
Profit Before Tax	£9,630	£10,144	£11,050	£11,978	£13,131	£55,934
Profit After Tax	£7,800	£8,217	£8,950	£9,702	£10,636	£45,306
Change In Property Value	£6	£6	£12,980	£23,170	£30,832	£66,995
Net Return	£7,807	£8,223	£21,931	£32,872	£41,469	£112,302
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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