Flat
E14
3 beds
2 baths
Goodluck Hope E14
London, England · E14
View property listing
Initial Investment
£298,250First YearProfit From Rental Income
£-28,148
↘ -9%After 5 Years
Change In Property Value
£91,357
↗ 10%After 5 Years
Return On Investment
21%
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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £40,472 | £40,569 | £40,697 | £40,828 | £40,978 | £203,545 |
| Profit Before Tax | £-6,872 | £-6,465 | £-5,740 | £-4,998 | £-4,073 | £-28,148 |
| Profit After Tax | £-6,872 | £-6,465 | £-5,740 | £-4,998 | £-4,073 | £-28,148 |
| Change In Property Value | £9 | £9 | £17,700 | £31,595 | £42,044 | £91,357 |
| Net Return | £-6,864 | £-6,456 | £11,960 | £26,597 | £37,971 | £63,209 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change