Flat E14 3 beds 2 baths

Goodluck Hope E14

London, England · E14

Initial Investment

First Year

£298,250First Year

Profit From Rental Income

After 5 Years

£46,124

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£120,638

↗ 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	£44,964	£45,638	£46,323	£47,481	£48,668	£233,075
Total Expenses	£34,971	£35,089	£35,198	£35,356	£35,517	£176,131
Profit Before Tax	£9,993	£10,550	£11,125	£12,125	£13,151	£56,944
Profit After Tax	£8,094	£8,545	£9,011	£9,821	£10,652	£46,124
Change In Property Value	£9	£17,700	£31,595	£42,044	£29,290	£120,638
Net Return	£8,103	£26,245	£40,606	£51,865	£39,943	£166,762
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	14%	17%	13%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change