Flat
E14
1 bed
0 baths
Serapis House, 28, Goodluck Hope Walk, London E14
London, England · E14
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£26,079
↗ 14%After 5 Years
Change In Property Value
£76,336
↗ 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 | £28,452 | £28,879 | £29,312 | £30,045 | £30,796 | £147,483 |
| Total Expenses | £22,863 | £22,956 | £23,040 | £23,155 | £23,273 | £115,288 |
| Profit Before Tax | £5,589 | £5,923 | £6,272 | £6,889 | £7,523 | £32,196 |
| Profit After Tax | £4,527 | £4,798 | £5,080 | £5,580 | £6,093 | £26,079 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £4,533 | £15,998 | £25,072 | £32,184 | £24,628 | £102,414 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 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