Flat
E14
2 beds
2 baths
Goodluck Hope E14
London, England · E14
View property listing
Initial Investment
£239,625First YearProfit From Rental Income
£35,755
↗ 15%After 5 Years
Change In Property Value
£97,805
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,444 | £36,991 | £37,546 | £38,484 | £39,446 | £188,911 |
| Total Expenses | £28,730 | £28,835 | £28,931 | £29,067 | £29,206 | £144,768 |
| Profit Before Tax | £7,714 | £8,156 | £8,614 | £9,417 | £10,241 | £44,142 |
| Profit After Tax | £6,248 | £6,606 | £6,978 | £7,628 | £8,295 | £35,755 |
| Change In Property Value | £7 | £14,350 | £25,615 | £34,086 | £23,747 | £97,805 |
| Net Return | £6,256 | £20,957 | £32,593 | £41,714 | £32,042 | £133,561 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change